| Droits TV | $2.3M |
| Bonus TV de Classement | $873K |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $448K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $8K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $759K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $3.6M | $2.4M | $1.2M | $22.4M |
| Jul 2029 | $3.6M | $3.3M | $311K | $21.2M |
| Jun 2029 | $5.4M | $2.7M | $2.7M | $20.9M |
| May 2029 | $3.7M | $3.2M | $450K | $18.1M |
| Apr 2029 | $3.5M | $2.8M | $696K | $17.7M |
| Mar 2029 | $3.7M | $3.4M | $303K | $17.0M |
| Feb 2029 | $3.6M | $3.1M | $470K | $16.6M |
| Jan 2029 | $3.6M | $2.9M | $677K | $16.2M |
| Dec 2028 | $4.2M | $3.0M | $1.2M | $15.5M |
| Nov 2028 | $3.5M | $2.6M | $908K | $14.3M |
| Oct 2028 | $3.5M | $2.7M | $852K | $13.3M |
| Sep 2028 | $3.6M | $3.1M | $502K | $12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $224K |
| Local Dairy Co. | $269K |