| Droits TV | $3.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $42K |
| Merchandising | $358K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $21K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $679K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $3.7M | $2.5M | $1.2M | $13.5M |
| Aug 2029 | $3.6M | $2.3M | $1.3M | $26.2M |
| Jul 2029 | $3.7M | $2.5M | $1.2M | $24.9M |
| Jun 2029 | $4.9M | $2.2M | $2.7M | $23.7M |
| May 2029 | $3.7M | $3.2M | $499K | $21.1M |
| Apr 2029 | $3.7M | $2.2M | $1.5M | $20.5M |
| Mar 2029 | $3.8M | $2.5M | $1.2M | $19.0M |
| Feb 2029 | $3.8M | $3.1M | $605K | $17.9M |
| Jan 2029 | $4.2M | $2.9M | $1.4M | $17.2M |
| Dec 2028 | $4.1M | $2.8M | $1.3M | $15.9M |
| Nov 2028 | $4.1M | $2.9M | $1.2M | $14.6M |
| Oct 2028 | $4.4M | $3.4M | $1.0M | $13.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $315K |
| Hometown Print | $189K |