| Droits TV | $1.2M |
| Bonus TV de Classement | $484K |
| Jour de match | $8K |
| Sponsoring | $19K |
| Merchandising | $170K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $787K |
| Salaires staff | $22K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $419K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $1.9M | $1.2M | $663K | $1.3M |
| Oct 2029 | $1.9M | $1.4M | $458K | $581K |
| Sep 2029 | $1.8M | $1.4M | $308K | $115K |
| Aug 2029 | $1.7M | $1.3M | $345K | $-202K |
| Jul 2029 | $1.7M | $1.4M | $226K | $-555K |
| Jun 2029 | $1.6M | $1.3M | $289K | $-789K |
| May 2029 | $1.7M | $2.1M | $-393K | $-1.1M |
| Apr 2029 | $1.8M | $1.4M | $393K | $-700K |
| Mar 2029 | $1.8M | $1.2M | $668K | $11.1M |
| Feb 2029 | $1.8M | $1.1M | $680K | $10.5M |
| Jan 2029 | $1.9M | $1.1M | $752K | $9.8M |
| Dec 2028 | $2.1M | $1.1M | $1.0M | $9.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $110K |
| Hometown Print | $116K |