| Droits TV | $2.4M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $108K |
| Sponsoring | $31K |
| Merchandising | $781K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $28K |
| Amortissement Transferts | $59K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $834K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $4.4M | $3.3M | $1.1M | $23.2M |
| Mar 2029 | $3.9M | $3.2M | $710K | $22.0M |
| Feb 2029 | $4.2M | $2.8M | $1.4M | $21.2M |
| Jan 2029 | $5.6M | $2.7M | $2.8M | $19.8M |
| Dec 2028 | $4.2M | $2.9M | $1.3M | $16.9M |
| Nov 2028 | $4.2M | $2.5M | $1.7M | $15.6M |
| Oct 2028 | $4.2M | $3.1M | $1.1M | $13.8M |
| Sep 2028 | $4.5M | $3.0M | $1.5M | $12.6M |
| Aug 2028 | $4.3M | $3.1M | $1.1M | $11.1M |
| Jul 2028 | $4.0M | $3.0M | $966K | $9.9M |
| Jun 2028 | $3.7M | $2.6M | $1.1M | $8.9M |
| May 2028 | $3.8M | $2.7M | $1.1M | $7.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $178K |
| Hometown Print | $198K |