| Droits TV | $1.8M |
| Bonus TV de Classement | $982K |
| Jour de match | $0 |
| Sponsoring | $25K |
| Merchandising | $535K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $8K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $700K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $3.4M | $2.3M | $1.0M | $42.7M |
| Feb 2030 | $3.4M | $2.4M | $1.0M | $41.6M |
| Jan 2030 | $3.6M | $2.5M | $1.1M | $40.5M |
| Dec 2029 | $3.4M | $2.3M | $1.1M | $39.4M |
| Nov 2029 | $4.4M | $2.3M | $2.1M | $38.2M |
| Oct 2029 | $3.5M | $2.7M | $789K | $36.0M |
| Sep 2029 | $6.4M | $3.2M | $3.2M | $35.2M |
| Aug 2029 | $3.8M | $2.6M | $1.1M | $31.9M |
| Jul 2029 | $3.4M | $2.9M | $530K | $31.9M |
| Jun 2029 | $3.0M | $2.6M | $365K | $31.3M |
| May 2029 | $2.8M | $4.2M | $-1.3M | $30.9M |
| Apr 2029 | $2.8M | $1.9M | $928K | $32.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $157K |
| Greenfield Foods | $141K |