| Droits TV | $2.7M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $218K |
| Sponsoring | $43K |
| Merchandising | $766K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $18K |
| Amortissement Transferts | $53K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $5.2M | $3.8M | $1.4M | $47.7M |
| Nov 2029 | $5.1M | $3.9M | $1.3M | $46.3M |
| Oct 2029 | $4.8M | $3.5M | $1.3M | $45.0M |
| Sep 2029 | $4.8M | $3.3M | $1.5M | $43.6M |
| Aug 2029 | $4.8M | $3.0M | $1.8M | $58.3M |
| Jul 2029 | $4.8M | $3.7M | $1.1M | $56.5M |
| Jun 2029 | $7.7M | $2.8M | $4.9M | $55.3M |
| May 2029 | $5.1M | $3.3M | $1.8M | $50.4M |
| Apr 2029 | $5.3M | $3.6M | $1.7M | $48.5M |
| Mar 2029 | $5.1M | $3.6M | $1.5M | $46.8M |
| Feb 2029 | $5.3M | $3.6M | $1.6M | $45.3M |
| Jan 2029 | $5.4M | $3.6M | $1.8M | $43.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $248K |
| Greenfield Foods | $274K |