| Droits TV | $3.4M |
| Bonus TV de Classement | $559K |
| Jour de match | $54K |
| Sponsoring | $50K |
| Merchandising | $766K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $23K |
| Amortissement Transferts | $70K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $911K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $4.9M | $3.8M | $1.1M | $25.4M |
| Nov 2029 | $4.8M | $4.2M | $551K | $24.3M |
| Oct 2029 | $4.8M | $3.9M | $886K | $23.6M |
| Sep 2029 | $5.1M | $4.5M | $635K | $22.7M |
| Aug 2029 | $4.5M | $3.4M | $1.1M | $22.0M |
| Jul 2029 | $6.1M | $3.4M | $2.7M | $49.2M |
| Jun 2029 | $4.6M | $2.9M | $1.7M | $46.4M |
| May 2029 | $4.6M | $3.6M | $989K | $44.7M |
| Apr 2029 | $4.6M | $3.0M | $1.5M | $43.6M |
| Mar 2029 | $4.6M | $3.1M | $1.5M | $42.0M |
| Feb 2029 | $4.6M | $4.8M | $-225K | $40.5M |
| Jan 2029 | $4.8M | $3.6M | $1.2M | $40.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $265K |
| Greenfield Foods | $340K |