| Droits TV | $859K |
| Bonus TV de Classement | $169K |
| Jour de match | $216K |
| Sponsoring | $95K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $410K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $45K |
| Amortissement Transferts | $217K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $719K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $4.8M | $4.5M | $232K | $51.5M |
| Dec 2028 | $4.5M | $4.4M | $114K | $51.0M |
| Nov 2028 | $4.4M | $4.7M | $-225K | $50.7M |
| Oct 2028 | $4.4M | $4.9M | $-500K | $51.0M |
| Sep 2028 | $4.1M | $5.1M | $-926K | $51.2M |
| Aug 2028 | $4.1M | $3.5M | $599K | $54.7M |
| Jul 2028 | $4.8M | $2.5M | $2.3M | $58.2M |
| Jun 2028 | $4.8M | $3.0M | $1.8M | $60.6M |
| May 2028 | $5.1M | $3.0M | $2.1M | $58.8M |
| Apr 2028 | $5.0M | $3.0M | $2.0M | $56.6M |
| Mar 2028 | $5.3M | $3.3M | $2.0M | $54.6M |
| Feb 2028 | $5.3M | $3.2M | $2.1M | $52.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $601K |
| Greenfield Foods | $506K |