| Droits TV | $4.1M |
| Bonus TV de Classement | $165K |
| Jour de match | $1K |
| Sponsoring | $48K |
| Merchandising | $520K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $39K |
| Amortissement Transferts | $89K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $770K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $4.8M | $3.8M | $1.0M | $56.9M |
| Feb 2029 | $4.9M | $2.8M | $2.1M | $55.7M |
| Jan 2029 | $5.2M | $2.6M | $2.6M | $53.6M |
| Dec 2028 | $4.8M | $3.0M | $1.9M | $50.9M |
| Nov 2028 | $4.9M | $2.7M | $2.2M | $49.0M |
| Oct 2028 | $4.8M | $3.2M | $1.6M | $46.6M |
| Sep 2028 | $4.8M | $3.6M | $1.2M | $45.0M |
| Aug 2028 | $1.5M | $2.2M | $-706K | $43.7M |
| Jul 2028 | $4.3M | $2.5M | $1.9M | $44.3M |
| Jun 2028 | $4.7M | $2.1M | $2.6M | $42.4M |
| May 2028 | $4.2M | $2.8M | $1.4M | $43.5M |
| Apr 2028 | $4.2M | $2.2M | $2.0M | $42.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $349K |
| Local Dairy Co. | $227K |