| Droits TV | $700K |
| Bonus TV de Classement | $46K |
| Jour de match | $634K |
| Sponsoring | $83K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $29K |
| Amortissement Transferts | $460K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $845K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $4.7M | $4.7M | $-56K | $36.3M |
| Jan 2029 | $4.9M | $4.8M | $93K | $35.9M |
| Dec 2028 | $4.8M | $4.9M | $-116K | $35.3M |
| Nov 2028 | $5.2M | $5.6M | $-461K | $35.0M |
| Oct 2028 | $4.8M | $4.8M | $16K | $35.0M |
| Sep 2028 | $4.4M | $4.7M | $-263K | $34.5M |
| Aug 2028 | $4.5M | $5.3M | $-829K | $34.3M |
| Jul 2028 | $4.7M | $2.8M | $1.9M | $34.7M |
| Jun 2028 | $7.0M | $3.4M | $3.6M | $49.5M |
| May 2028 | $5.8M | $3.8M | $2.0M | $45.8M |
| Apr 2028 | $5.5M | $3.5M | $2.0M | $43.6M |
| Mar 2028 | $5.9M | $4.4M | $1.5M | $41.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $472K |
| Hometown Print | $521K |