| Droits TV | $3.3M |
| Bonus TV de Classement | $877K |
| Jour de match | $265K |
| Sponsoring | $45K |
| Merchandising | $614K |
| 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 | $26K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $767K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $5.3M | $2.7M | $2.6M | $48.5M |
| Dec 2028 | $4.8M | $3.2M | $1.7M | $45.8M |
| Nov 2028 | $4.7M | $3.0M | $1.7M | $44.1M |
| Oct 2028 | $5.3M | $3.1M | $2.2M | $42.4M |
| Sep 2028 | $4.7M | $2.8M | $1.9M | $40.2M |
| Aug 2028 | $4.1M | $2.6M | $1.5M | $38.3M |
| Jul 2028 | $4.1M | $2.7M | $1.4M | $36.8M |
| Jun 2028 | $5.5M | $2.4M | $3.2M | $35.4M |
| May 2028 | $4.1M | $2.7M | $1.4M | $32.3M |
| Apr 2028 | $4.1M | $2.4M | $1.7M | $30.8M |
| Mar 2028 | $4.2M | $2.5M | $1.7M | $29.1M |
| Feb 2028 | $4.2M | $2.7M | $1.5M | $27.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $279K |
| Hometown Print | $263K |