| Droits TV | $2.5M |
| Bonus TV de Classement | $694K |
| Jour de match | $0 |
| Sponsoring | $37K |
| Merchandising | $427K |
| 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 | $23K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $603K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $3.7M | $2.0M | $1.6M | $41.2M |
| Sep 2029 | $3.6M | $2.2M | $1.4M | $39.6M |
| Aug 2029 | $3.7M | $2.0M | $1.7M | $38.1M |
| Jul 2029 | $3.6M | $3.3M | $252K | $36.4M |
| Jun 2029 | $3.7M | $2.4M | $1.3M | $36.1M |
| May 2029 | $3.7M | $2.9M | $874K | $34.8M |
| Apr 2029 | $3.7M | $2.5M | $1.2M | $33.9M |
| Mar 2029 | $3.8M | $2.4M | $1.4M | $32.6M |
| Feb 2029 | $3.6M | $2.2M | $1.4M | $41.2M |
| Jan 2029 | $5.2M | $2.6M | $2.6M | $39.8M |
| Dec 2028 | $3.6M | $1.9M | $1.7M | $37.2M |
| Nov 2028 | $3.7M | $1.9M | $1.7M | $35.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $225K |
| Hometown Print | $218K |