| Droits TV | $1.1M |
| Bonus TV de Classement | $559K |
| Jour de match | $27K |
| Sponsoring | $52K |
| Merchandising | $854K |
| Prime de Coupe | $295K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $44K |
| Intérêts de la Dette | $76K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $738K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $2.8M | $2.9M | $-86K | $-16.8M |
| Aug 2029 | $2.6M | $3.6M | $-1.0M | $-16.7M |
| Jul 2029 | $3.3M | $4.0M | $-673K | $-15.7M |
| Jun 2029 | $2.6M | $3.0M | $-422K | $-15.1M |
| May 2029 | $2.4M | $4.0M | $-1.6M | $-14.7M |
| Apr 2029 | $1.9M | $3.1M | $-1.1M | $-13.2M |
| Mar 2029 | $2.5M | $2.5M | $49K | $-12.1M |
| Feb 2029 | $2.5M | $3.5M | $-1.0M | $-12.2M |
| Jan 2029 | $2.6M | $2.5M | $30K | $-11.2M |
| Dec 2028 | $2.8M | $2.6M | $220K | $-11.3M |
| Nov 2028 | $2.4M | $2.5M | $-92K | $-11.6M |
| Oct 2028 | $2.4M | $3.6M | $-1.3M | $-11.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $88K |
| Riverstone Logistics | $533K |