| Droits TV | $656K |
| Bonus TV de Classement | $0 |
| Jour de match | $4K |
| Sponsoring | $85K |
| Merchandising | $595K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $114K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $17K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $313K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2029 | $1.5M | $1.8M | $-333K | $2.7M |
| Avr 2029 | $1.6M | $2.2M | $-618K | $3.0M |
| Mars 2029 | $1.8M | $1.5M | $230K | $3.6M |
| Févr 2029 | $1.7M | $1.6M | $71K | $3.4M |
| Janv 2029 | $2.7M | $1.3M | $1.4M | $3.3M |
| Déc 2028 | $1.7M | $1.3M | $462K | $2.1M |
| Nov 2028 | $1.7M | $1.5M | $289K | $1.7M |
| Oct 2028 | $1.8M | $1.3M | $439K | $1.4M |
| Sept 2028 | $1.8M | $1.5M | $301K | $922K |
| Août 2028 | $1.9M | $2.5M | $-591K | $617K |
| Juil 2028 | $2.1M | $1.5M | $581K | $1.2M |
| Juin 2028 | $1.7M | $1.5M | $219K | $736K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $489K |
| Hometown Print | $534K |