| Droits TV | $3.4M |
| Bonus TV de Classement | $449K |
| Jour de match | $0 |
| Sponsoring | $48K |
| Merchandising | $610K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $893K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $4.5M | $3.5M | $1.0M | $16.3M |
| Jul 2029 | $4.4M | $3.1M | $1.3M | $15.2M |
| Jun 2029 | $6.0M | $3.1M | $2.9M | $13.9M |
| May 2029 | $4.4M | $3.3M | $1.1M | $11.0M |
| Apr 2029 | $4.4M | $3.8M | $605K | $10.0M |
| Mar 2029 | $4.4M | $3.0M | $1.4M | $9.4M |
| Feb 2029 | $4.4M | $3.0M | $1.4M | $8.0M |
| Jan 2029 | $4.5M | $3.0M | $1.5M | $6.6M |
| Dec 2028 | $4.4M | $3.3M | $1.1M | $5.1M |
| Nov 2028 | $4.4M | $3.3M | $1.1M | $4.0M |
| Oct 2028 | $4.4M | $4.0M | $422K | $2.9M |
| Sep 2028 | $4.1M | $3.3M | $851K | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $302K |
| Hometown Print | $249K |