| Droits TV | $750K |
| Bonus TV de Classement | $195K |
| Jour de match | $0 |
| Sponsoring | $88K |
| Merchandising | $877K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.3M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $13K |
| Amortissement Transferts | $171K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $843K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2029 | $5.2M | $4.2M | $1.0M | $97.4M |
| Août 2029 | $6.7M | $4.3M | $2.3M | $136.4M |
| Juil 2029 | $6.5M | $4.2M | $2.3M | $133.9M |
| Juin 2029 | $6.9M | $4.4M | $2.5M | $131.3M |
| Mai 2029 | $6.8M | $5.1M | $1.7M | $128.7M |
| Avr 2029 | $6.9M | $4.6M | $2.3M | $126.8M |
| Mars 2029 | $8.0M | $4.8M | $3.2M | $124.4M |
| Févr 2029 | $9.3M | $4.8M | $4.5M | $121.0M |
| Janv 2029 | $7.3M | $4.7M | $2.6M | $117.9M |
| Déc 2028 | $7.1M | $4.5M | $2.5M | $115.2M |
| Nov 2028 | $6.9M | $4.7M | $2.2M | $112.5M |
| Oct 2028 | $7.6M | $6.9M | $656K | $110.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $543K |
| Local Dairy Co. | $509K |