| Droits TV | $788K |
| Bonus TV de Classement | $78K |
| Jour de match | $0 |
| Sponsoring | $91K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $38K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $652K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $3.1M | $2.4M | $676K | $48.0M |
| Mar 2029 | $3.3M | $2.4M | $830K | $47.3M |
| Feb 2029 | $3.3M | $2.8M | $539K | $46.5M |
| Jan 2029 | $3.5M | $2.9M | $574K | $45.9M |
| Dec 2028 | $3.4M | $3.1M | $227K | $45.3M |
| Nov 2028 | $3.4M | $2.9M | $521K | $45.0M |
| Oct 2028 | $3.5M | $3.2M | $270K | $44.4M |
| Sep 2028 | $3.2M | $3.4M | $-179K | $44.1M |
| Aug 2028 | $3.3M | $2.3M | $970K | $44.3M |
| Jul 2028 | $3.3M | $2.0M | $1.3M | $43.3M |
| Jun 2028 | $4.3M | $2.2M | $2.1M | $43.1M |
| May 2028 | $3.4M | $4.1M | $-758K | $41.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $604K |
| Hometown Print | $492K |