| Droits TV | $6.1M |
| Bonus TV de Classement | $629K |
| Jour de match | $389K |
| Sponsoring | $215K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $292K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $10K |
| Amortissement Transferts | $180K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $10.3M | $6.7M | $3.5M | $182.2M |
| Dec 2029 | $9.7M | $6.7M | $2.9M | $178.5M |
| Nov 2029 | $10.0M | $6.8M | $3.3M | $175.4M |
| Oct 2029 | $9.3M | $7.2M | $2.1M | $171.9M |
| Sep 2029 | $9.7M | $6.4M | $3.3M | $169.6M |
| Aug 2029 | $9.6M | $6.0M | $3.7M | $214.0M |
| Jul 2029 | $11.2M | $7.2M | $4.0M | $210.1M |
| Jun 2029 | $15.6M | $6.0M | $9.6M | $206.0M |
| May 2029 | $9.9M | $7.5M | $2.4M | $196.2M |
| Apr 2029 | $10.3M | $6.4M | $3.9M | $193.7M |
| Mar 2029 | $10.5M | $6.4M | $4.1M | $189.6M |
| Feb 2029 | $21.4M | $6.1M | $15.3M | $185.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $430K |
| Hometown Print | $576K |