| Droits TV | $3.8M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $72K |
| Sponsoring | $51K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $17K |
| Amortissement Transferts | $306K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.6M | $5.7M | $953K | $8.0M |
| Sep 2029 | $6.6M | $5.6M | $1.0M | $6.8M |
| Aug 2029 | $6.3M | $4.9M | $1.4M | $5.4M |
| Jul 2029 | $6.0M | $5.1M | $911K | $39.9M |
| Jun 2029 | $8.8M | $4.6M | $4.2M | $38.7M |
| May 2029 | $6.0M | $6.0M | $-60K | $34.1M |
| Apr 2029 | $6.0M | $4.6M | $1.4M | $33.9M |
| Mar 2029 | $6.2M | $4.7M | $1.5M | $32.2M |
| Feb 2029 | $6.2M | $5.1M | $1.1M | $30.4M |
| Jan 2029 | $6.4M | $4.8M | $1.5M | $28.9M |
| Dec 2028 | $6.3M | $4.9M | $1.4M | $27.1M |
| Nov 2028 | $6.2M | $5.3M | $953K | $25.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $325K |
| Hometown Print | $292K |