| Droits TV | $2.4M |
| Bonus TV de Classement | $673K |
| Jour de match | $0 |
| Sponsoring | $18K |
| Merchandising | $703K |
| 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 | $13K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $721K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.8M | $2.3M | $1.5M | $42.5M |
| Sep 2029 | $4.4M | $2.0M | $2.3M | $71.0M |
| Aug 2029 | $4.5M | $1.8M | $2.7M | $68.6M |
| Jul 2029 | $6.5M | $1.8M | $4.7M | $65.9M |
| Jun 2029 | $4.3M | $1.8M | $2.5M | $61.2M |
| May 2029 | $4.4M | $2.5M | $1.8M | $58.7M |
| Apr 2029 | $5.2M | $1.8M | $3.4M | $56.9M |
| Mar 2029 | $4.6M | $2.1M | $2.6M | $53.4M |
| Feb 2029 | $5.0M | $2.1M | $2.8M | $50.8M |
| Jan 2029 | $4.7M | $2.0M | $2.8M | $48.0M |
| Dec 2028 | $4.7M | $2.0M | $2.7M | $45.2M |
| Nov 2028 | $4.7M | $1.9M | $2.8M | $42.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $218K |
| Hometown Print | $255K |