| Droits TV | $2.8M |
| Bonus TV de Classement | $922K |
| Jour de match | $19K |
| Sponsoring | $39K |
| Merchandising | $285K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $27K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $679K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $4.1M | $1.9M | $2.1M | $47.8M |
| May 2029 | $4.0M | $2.1M | $1.9M | $45.6M |
| Apr 2029 | $3.9M | $1.8M | $2.1M | $43.7M |
| Mar 2029 | $3.9M | $1.8M | $2.0M | $41.6M |
| Feb 2029 | $4.7M | $1.8M | $2.9M | $39.6M |
| Jan 2029 | $3.6M | $1.5M | $2.1M | $36.7M |
| Dec 2028 | $3.3M | $1.5M | $1.8M | $34.6M |
| Nov 2028 | $3.3M | $1.5M | $1.8M | $32.8M |
| Oct 2028 | $3.4M | $2.5M | $868K | $30.9M |
| Sep 2028 | $3.5M | $2.1M | $1.5M | $30.1M |
| Aug 2028 | $3.2M | $1.9M | $1.4M | $28.9M |
| Jul 2028 | $3.3M | $2.5M | $790K | $27.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $231K |
| Hometown Print | $235K |