| Droits TV | $4.2M |
| Bonus TV de Classement | $674K |
| Jour de match | $0 |
| Sponsoring | $63K |
| Merchandising | $534K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $20K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $887K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $5.5M | $2.4M | $3.1M | $112.2M |
| Nov 2029 | $5.5M | $2.2M | $3.3M | $109.7M |
| Oct 2029 | $5.4M | $2.6M | $2.8M | $106.9M |
| Sep 2029 | $5.5M | $3.1M | $2.4M | $104.5M |
| Aug 2029 | $5.1M | $3.7M | $1.4M | $102.4M |
| Jul 2029 | $4.9M | $4.1M | $778K | $101.2M |
| Jun 2029 | $5.0M | $2.9M | $2.1M | $100.5M |
| May 2029 | $5.5M | $2.8M | $2.7M | $98.4M |
| Apr 2029 | $6.0M | $3.4M | $2.7M | $95.7M |
| Mar 2029 | $4.5M | $3.1M | $1.4M | $93.0M |
| Feb 2029 | $4.6M | $2.9M | $1.7M | $104.4M |
| Jan 2029 | $6.5M | $2.5M | $4.0M | $103.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $345K |
| Local Dairy Co. | $414K |