| Droits TV | $1.3M |
| Bonus TV de Classement | $348K |
| Jour de match | $0 |
| Sponsoring | $13K |
| Merchandising | $406K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $92K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $30K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $594K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $2.2M | $3.0M | $-825K | $3.0M |
| Nov 2029 | $1.8M | $2.2M | $-418K | $3.8M |
| Oct 2029 | $1.8M | $2.3M | $-554K | $4.2M |
| Sep 2029 | $2.1M | $2.4M | $-308K | $4.7M |
| Aug 2029 | $1.8M | $2.3M | $-427K | $5.0M |
| Jul 2029 | $2.0M | $4.2M | $-2.2M | $5.4M |
| Jun 2029 | $1.8M | $3.7M | $-1.9M | $7.6M |
| May 2029 | $1.8M | $3.7M | $-1.9M | $9.4M |
| Apr 2029 | $2.1M | $3.6M | $-1.5M | $11.3M |
| Mar 2029 | $2.1M | $2.2M | $-150K | $12.8M |
| Feb 2029 | $2.1M | $2.2M | $-132K | $12.9M |
| Jan 2029 | $2.9M | $2.4M | $476K | $13.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $89K |
| Hometown Print | $90K |