| Droits TV | $3.4M |
| Bonus TV de Classement | $420K |
| Jour de match | $0 |
| Sponsoring | $49K |
| Merchandising | $370K |
| 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 | $8K |
| Amortissement Transferts | $41K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $739K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $4.3M | $2.7M | $1.6M | $34.5M |
| Apr 2029 | $4.3M | $2.7M | $1.7M | $32.8M |
| Mar 2029 | $4.3M | $3.0M | $1.3M | $31.1M |
| Feb 2029 | $4.5M | $3.2M | $1.3M | $29.7M |
| Jan 2029 | $4.3M | $3.0M | $1.3M | $28.4M |
| Dec 2028 | $4.5M | $3.2M | $1.3M | $27.0M |
| Nov 2028 | $5.0M | $3.1M | $1.9M | $25.7M |
| Oct 2028 | $5.2M | $3.6M | $1.6M | $23.8M |
| Sep 2028 | $4.9M | $4.4M | $468K | $22.1M |
| Aug 2028 | $4.1M | $3.0M | $1.1M | $21.6M |
| Jul 2028 | $4.1M | $4.5M | $-334K | $20.5M |
| Jun 2028 | $4.9M | $3.1M | $1.8M | $20.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $309K |
| Greenfield Foods | $279K |