| Droits TV | $4.3M |
| Bonus TV de Classement | $849K |
| Jour de match | $1.0M |
| Sponsoring | $65K |
| Merchandising | $1.4M |
| Prime de Coupe | $78K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $68K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.2M |
| Salaires staff | $28K |
| Amortissement Transferts | $268K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $78K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $7.8M | $6.8M | $1.0M | $127.1M |
| Oct 2029 | $7.0M | $7.8M | $-747K | $125.9M |
| Sep 2029 | $6.6M | $6.6M | $61K | $126.3M |
| Aug 2029 | $7.2M | $6.8M | $455K | $126.7M |
| Jul 2029 | $11.8M | $6.4M | $5.3M | $141.5M |
| Jun 2029 | $7.3M | $5.4M | $1.9M | $138.3M |
| May 2029 | $7.2M | $7.7M | $-517K | $136.2M |
| Apr 2029 | $7.5M | $5.5M | $2.0M | $136.5M |
| Mar 2029 | $9.1M | $5.5M | $3.6M | $134.4M |
| Feb 2029 | $8.2M | $6.7M | $1.6M | $132.0M |
| Jan 2029 | $9.4M | $6.4M | $3.0M | $130.3M |
| Dec 2028 | $8.4M | $5.9M | $2.6M | $127.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $364K |
| Hometown Print | $416K |