| Droits TV | $248K |
| Bonus TV de Classement | $59K |
| Jour de match | $56K |
| Sponsoring | $105K |
| Merchandising | $983K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $27K |
| Amortissement Transferts | $92K |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $347K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $1.5M | $2.2M | $-709K | $-4.4M |
| Mar 2029 | $1.5M | $1.6M | $-145K | $-3.8M |
| Feb 2029 | $1.5M | $1.7M | $-160K | $-3.8M |
| Jan 2029 | $1.5M | $1.6M | $-20K | $-3.7M |
| Dec 2028 | $1.5M | $1.6M | $-50K | $-3.8M |
| Nov 2028 | $1.6M | $1.5M | $34K | $-3.8M |
| Oct 2028 | $1.6M | $1.9M | $-300K | $-3.9M |
| Sep 2028 | $2.5M | $1.7M | $789K | $-3.7M |
| Aug 2028 | $1.5M | $1.4M | $66K | $-4.6M |
| Jul 2028 | $1.5M | $1.8M | $-252K | $-4.8M |
| Jun 2028 | $1.7M | $1.5M | $222K | $-4.6M |
| May 2028 | $2.0M | $1.8M | $232K | $-4.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $584K |
| Hometown Print | $675K |