| Droits TV | $2.1M |
| Bonus TV de Classement | $953K |
| Jour de match | $0 |
| Sponsoring | $34K |
| Merchandising | $294K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $21K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $686K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $3.4M | $1.7M | $1.7M | $65.2M |
| Mar 2029 | $3.4M | $1.8M | $1.6M | $63.5M |
| Feb 2029 | $3.4M | $2.0M | $1.3M | $61.9M |
| Jan 2029 | $4.4M | $1.8M | $2.6M | $60.6M |
| Dec 2028 | $4.8M | $2.3M | $2.5M | $58.0M |
| Nov 2028 | $4.8M | $1.9M | $2.9M | $55.5M |
| Oct 2028 | $4.3M | $2.6M | $1.7M | $52.6M |
| Sep 2028 | $6.5M | $2.0M | $4.5M | $50.9M |
| Aug 2028 | $3.4M | $2.0M | $1.4M | $46.4M |
| Jul 2028 | $3.6M | $2.1M | $1.5M | $45.0M |
| Jun 2028 | $3.5M | $2.1M | $1.4M | $43.5M |
| May 2028 | $2.9M | $1.7M | $1.2M | $42.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $219K |
| Hometown Print | $139K |