| Droits TV | $1.2M |
| Bonus TV de Classement | $283K |
| Jour de match | $0 |
| Sponsoring | $71K |
| Merchandising | $805K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.4M |
| Primes | $346K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $27K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $892K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $6.5M | $2.1M | $4.4M | $65.1M |
| Dec 2028 | $5.2M | $2.7M | $2.5M | $60.8M |
| Nov 2028 | $5.2M | $2.1M | $3.1M | $58.2M |
| Oct 2028 | $5.2M | $2.2M | $3.1M | $55.1M |
| Sep 2028 | $5.3M | $2.1M | $3.2M | $52.0M |
| Aug 2028 | $5.4M | $2.4M | $3.0M | $48.8M |
| Jul 2028 | $6.7M | $3.1M | $3.7M | $45.8M |
| Jun 2028 | $5.3M | $2.7M | $2.6M | $42.1M |
| May 2028 | $5.3M | $3.5M | $1.7M | $39.5M |
| Apr 2028 | $5.1M | $2.6M | $2.6M | $37.8M |
| Mar 2028 | $5.4M | $2.6M | $2.8M | $35.2M |
| Feb 2028 | $5.9M | $2.4M | $3.5M | $32.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $458K |
| Greenfield Foods | $390K |