| Droits TV | $2.1M |
| Bonus TV de Classement | $351K |
| Jour de match | $15K |
| Sponsoring | $33K |
| Merchandising | $430K |
| 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 | $11K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $559K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $2.9M | $2.7M | $206K | $23.8M |
| Sep 2029 | $3.1M | $2.7M | $454K | $23.6M |
| Aug 2029 | $3.0M | $2.4M | $633K | $23.0M |
| Jul 2029 | $3.0M | $2.2M | $793K | $42.6M |
| Jun 2029 | $3.9M | $2.0M | $1.9M | $41.7M |
| May 2029 | $3.0M | $2.2M | $738K | $39.8M |
| Apr 2029 | $3.0M | $2.0M | $1.0M | $39.0M |
| Mar 2029 | $3.1M | $2.1M | $988K | $37.9M |
| Feb 2029 | $3.1M | $2.0M | $1.1M | $36.8M |
| Jan 2029 | $4.3M | $2.6M | $1.7M | $35.7M |
| Dec 2028 | $4.9M | $2.9M | $2.1M | $33.9M |
| Nov 2028 | $4.9M | $2.8M | $2.2M | $31.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $195K |
| Hometown Print | $200K |