| Droits TV | $4.7M |
| Bonus TV de Classement | $940K |
| Jour de match | $59K |
| Sponsoring | $58K |
| Merchandising | $645K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $15K |
| Amortissement Transferts | $55K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $6.4M | $3.5M | $2.9M | $81.0M |
| Jul 2029 | $6.8M | $4.0M | $2.8M | $78.0M |
| Jun 2029 | $6.1M | $3.8M | $2.4M | $75.2M |
| May 2029 | $6.5M | $4.1M | $2.3M | $72.8M |
| Apr 2029 | $6.5M | $3.8M | $2.7M | $70.4M |
| Mar 2029 | $5.5M | $3.3M | $2.2M | $67.7M |
| Feb 2029 | $5.6M | $3.0M | $2.5M | $80.2M |
| Jan 2029 | $7.4M | $2.9M | $4.5M | $77.6M |
| Dec 2028 | $5.6M | $3.1M | $2.5M | $73.3M |
| Nov 2028 | $5.5M | $2.9M | $2.7M | $70.8M |
| Oct 2028 | $5.5M | $3.3M | $2.1M | $68.1M |
| Sep 2028 | $5.9M | $3.6M | $2.3M | $65.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $403K |
| Greenfield Foods | $289K |