| Droits TV | $2.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $491 |
| Sponsoring | $28K |
| Merchandising | $185K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $519K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2030 | $3.2M | $1.6M | $1.7M | $61.7M |
| Déc 2029 | $3.1M | $1.5M | $1.6M | $60.0M |
| Nov 2029 | $3.3M | $1.9M | $1.4M | $58.4M |
| Oct 2029 | $3.6M | $2.6M | $940K | $57.0M |
| Sept 2029 | $3.3M | $1.5M | $1.8M | $56.1M |
| Août 2029 | $3.5M | $1.6M | $1.9M | $54.3M |
| Juil 2029 | $3.5M | $1.2M | $2.3M | $52.4M |
| Juin 2029 | $4.5M | $1.2M | $3.3M | $50.1M |
| Mai 2029 | $3.5M | $1.2M | $2.3M | $46.9M |
| Avr 2029 | $3.4M | $1.2M | $2.1M | $44.6M |
| Mars 2029 | $3.4M | $1.4M | $2.0M | $42.4M |
| Févr 2029 | $3.3M | $1.3M | $2.0M | $40.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $45K |
| Greenfield Foods | $297K |