| Droits TV | $2.0M |
| Bonus TV de Classement | $806K |
| Jour de match | $6K |
| Sponsoring | $23K |
| Merchandising | $440K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $11K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $653K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.3M | $2.7M | $547K | $10.1M |
| Oct 2029 | $3.4M | $3.8M | $-428K | $9.5M |
| Sep 2029 | $6.6M | $2.7M | $3.9M | $9.9M |
| Aug 2029 | $3.0M | $2.3M | $725K | $6.0M |
| Jul 2029 | $3.0M | $2.1M | $927K | $25.5M |
| Jun 2029 | $3.8M | $2.0M | $1.8M | $24.5M |
| May 2029 | $3.1M | $2.7M | $334K | $22.7M |
| Apr 2029 | $3.1M | $1.9M | $1.2M | $22.3M |
| Mar 2029 | $3.0M | $2.2M | $893K | $21.2M |
| Feb 2029 | $3.2M | $3.4M | $-198K | $20.2M |
| Jan 2029 | $3.1M | $2.0M | $1.1M | $20.4M |
| Dec 2028 | $3.0M | $2.4M | $663K | $19.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $141K |
| Hometown Print | $137K |