| Droits TV | $1.1M |
| Bonus TV de Classement | $479K |
| Jour de match | $412K |
| Sponsoring | $15K |
| Merchandising | $569K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $661K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $2.5M | $2.8M | $-264K | $10.4M |
| Nov 2029 | $2.2M | $2.3M | $-87K | $10.7M |
| Oct 2029 | $2.3M | $2.2M | $88K | $10.7M |
| Sep 2029 | $2.3M | $2.0M | $241K | $10.6M |
| Aug 2029 | $2.5M | $1.9M | $605K | $10.4M |
| Jul 2029 | $2.8M | $2.0M | $758K | $10.1M |
| Jun 2029 | $2.1M | $1.8M | $344K | $9.4M |
| May 2029 | $2.6M | $2.6M | $-28K | $9.0M |
| Apr 2029 | $2.3M | $2.4M | $-50K | $9.0M |
| Mar 2029 | $2.6M | $2.1M | $513K | $9.1M |
| Feb 2029 | $2.7M | $2.2M | $532K | $8.6M |
| Jan 2029 | $2.4M | $2.1M | $340K | $8.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $86K |
| Local Dairy Co. | $94K |