| Droits TV | $1.6M |
| Bonus TV de Classement | $74K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $192K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $230K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $18K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $423K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $2.1M | $1.8M | $305K | $6.8M |
| Jul 2029 | $2.6M | $1.8M | $851K | $6.4M |
| Jun 2029 | $2.2M | $1.6M | $539K | $5.6M |
| May 2029 | $1.8M | $1.8M | $28K | $5.0M |
| Apr 2029 | $1.8M | $1.5M | $368K | $5.0M |
| Mar 2029 | $2.0M | $1.8M | $199K | $4.6M |
| Feb 2029 | $1.9M | $2.1M | $-283K | $4.4M |
| Jan 2029 | $1.8M | $2.1M | $-309K | $4.7M |
| Dec 2028 | $2.0M | $1.9M | $116K | $5.0M |
| Nov 2028 | $1.9M | $2.0M | $-168K | $4.9M |
| Oct 2028 | $2.0M | $2.0M | $-85K | $5.0M |
| Sep 2028 | $2.0M | $1.8M | $121K | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $148K |
| Hometown Print | $120K |