| Droits TV | $806K |
| Bonus TV de Classement | $68K |
| Jour de match | $208K |
| Sponsoring | $89K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $10K |
| Amortissement Transferts | $168K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $665K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $3.7M | $4.0M | $-252K | $36.9M |
| Nov 2029 | $3.8M | $4.1M | $-347K | $37.0M |
| Oct 2029 | $3.9M | $5.0M | $-1.1M | $37.2M |
| Sep 2029 | $3.6M | $3.8M | $-173K | $38.1M |
| Aug 2029 | $3.8M | $3.7M | $88K | $38.6M |
| Jul 2029 | $3.9M | $4.2M | $-311K | $38.3M |
| Jun 2029 | $4.2M | $4.3M | $-88K | $38.5M |
| May 2029 | $4.4M | $5.7M | $-1.3M | $38.4M |
| Apr 2029 | $4.5M | $4.9M | $-392K | $39.5M |
| Mar 2029 | $4.5M | $4.0M | $507K | $39.7M |
| Feb 2029 | $4.9M | $4.6M | $345K | $39.0M |
| Jan 2029 | $5.1M | $4.1M | $987K | $39.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $448K |
| Greenfield Foods | $623K |