| Droits TV | $1.2M |
| Bonus TV de Classement | $645K |
| Jour de match | $7K |
| Sponsoring | $22K |
| Merchandising | $175K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $10K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $461K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.1M | $1.5M | $561K | $21.2M |
| Oct 2029 | $2.1M | $1.8M | $295K | $20.7M |
| Sep 2029 | $5.0M | $1.8M | $3.2M | $20.4M |
| Aug 2029 | $2.0M | $1.7M | $374K | $17.2M |
| Jul 2029 | $2.0M | $1.7M | $347K | $16.8M |
| Jun 2029 | $2.1M | $1.6M | $577K | $16.4M |
| May 2029 | $2.1M | $2.3M | $-265K | $15.8M |
| Apr 2029 | $1.6M | $1.7M | $-141K | $16.1M |
| Mar 2029 | $1.9M | $1.3M | $583K | $16.2M |
| Feb 2029 | $1.9M | $1.4M | $502K | $15.6M |
| Jan 2029 | $2.0M | $1.2M | $728K | $15.1M |
| Dec 2028 | $2.3M | $1.2M | $1.1M | $14.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $134K |
| Greenfield Foods | $132K |