| Droits TV | $3.3M |
| Bonus TV de Classement | $217K |
| Jour de match | $2K |
| Sponsoring | $46K |
| Merchandising | $563K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $27K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $796K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $4.2M | $2.8M | $1.4M | $29.5M |
| Dec 2028 | $4.1M | $3.1M | $994K | $28.0M |
| Nov 2028 | $4.3M | $3.3M | $998K | $27.0M |
| Oct 2028 | $4.2M | $4.0M | $251K | $26.0M |
| Sep 2028 | $4.6M | $3.4M | $1.2M | $25.7M |
| Aug 2028 | $3.9M | $3.1M | $858K | $24.4M |
| Jul 2028 | $3.9M | $2.5M | $1.4M | $23.5M |
| Jun 2028 | $5.2M | $2.6M | $2.6M | $22.3M |
| May 2028 | $4.0M | $3.4M | $509K | $19.7M |
| Apr 2028 | $3.9M | $2.9M | $1.0M | $19.1M |
| Mar 2028 | $3.9M | $3.0M | $900K | $18.1M |
| Feb 2028 | $4.0M | $2.6M | $1.4M | $17.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $318K |
| Greenfield Foods | $231K |