| Droits TV | $2.9M |
| Bonus TV de Classement | $644K |
| Jour de match | $59K |
| Sponsoring | $39K |
| Merchandising | $542K |
| Prime de Coupe | $427K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $755K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $4.6M | $2.1M | $2.5M | $55.0M |
| Jul 2029 | $4.2M | $2.2M | $2.0M | $52.5M |
| Jun 2029 | $4.0M | $2.1M | $2.0M | $50.5M |
| May 2029 | $4.7M | $2.9M | $1.9M | $48.5M |
| Apr 2029 | $4.5M | $2.1M | $2.4M | $46.6M |
| Mar 2029 | $4.4M | $2.0M | $2.4M | $44.3M |
| Feb 2029 | $4.8M | $2.0M | $2.8M | $41.9M |
| Jan 2029 | $6.0M | $1.9M | $4.1M | $39.2M |
| Dec 2028 | $5.0M | $1.8M | $3.1M | $35.1M |
| Nov 2028 | $5.0M | $1.8M | $3.2M | $32.0M |
| Oct 2028 | $5.0M | $2.6M | $2.4M | $28.8M |
| Sep 2028 | $5.0M | $2.2M | $2.8M | $26.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $227K |
| Hometown Print | $247K |