| Droits TV | $2.1M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $23K |
| Sponsoring | $29K |
| Merchandising | $498K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $12K |
| Amortissement Transferts | $31K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $745K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.7M | $3.4M | $303K | $21.8M |
| Oct 2029 | $3.7M | $3.3M | $351K | $21.5M |
| Sep 2029 | $5.8M | $2.9M | $2.9M | $21.1M |
| Aug 2029 | $3.4M | $3.1M | $331K | $18.2M |
| Jul 2029 | $3.5M | $2.9M | $545K | $60.1M |
| Jun 2029 | $4.6M | $2.7M | $1.9M | $59.5M |
| May 2029 | $3.4M | $2.5M | $863K | $57.5M |
| Apr 2029 | $3.3M | $2.3M | $1.1M | $56.6M |
| Mar 2029 | $3.3M | $2.4M | $944K | $55.5M |
| Feb 2029 | $3.4M | $2.4M | $959K | $54.6M |
| Jan 2029 | $4.5M | $2.5M | $1.9M | $53.6M |
| Dec 2028 | $5.7M | $2.9M | $2.7M | $51.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $172K |
| Greenfield Foods | $172K |