| Droits TV | $2.1M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $484K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $11K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $780K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $3.8M | $2.7M | $1.1M | $8.1M |
| May 2029 | $3.3M | $2.8M | $477K | $37.2M |
| Apr 2029 | $3.3M | $1.9M | $1.4M | $36.7M |
| Mar 2029 | $3.4M | $1.9M | $1.5M | $35.3M |
| Feb 2029 | $3.4M | $2.0M | $1.4M | $33.8M |
| Jan 2029 | $3.5M | $1.9M | $1.6M | $32.4M |
| Dec 2028 | $3.3M | $2.2M | $1.2M | $30.8M |
| Nov 2028 | $3.4M | $1.9M | $1.4M | $29.6M |
| Oct 2028 | $4.4M | $2.4M | $2.0M | $28.1M |
| Sep 2028 | $3.9M | $2.4M | $1.5M | $26.1M |
| Aug 2028 | $4.4M | $2.4M | $2.0M | $24.6M |
| Jul 2028 | $3.5M | $2.4M | $1.2M | $22.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $174K |
| Hometown Print | $176K |