| Droits TV | $530K |
| Bonus TV de Classement | $223K |
| Jour de match | $81K |
| Sponsoring | $58K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.1M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $151K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $29K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $857K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.7M | $4.7M | $945K | $18.6M |
| Aug 2028 | $6.3M | $4.4M | $1.8M | $18.0M |
| Jul 2028 | $7.7M | $3.3M | $4.4M | $30.3M |
| Jun 2028 | $5.6M | $3.2M | $2.4M | $26.2M |
| May 2028 | $5.6M | $4.5M | $1.1M | $23.8M |
| Apr 2028 | $5.6M | $2.9M | $2.7M | $22.7M |
| Mar 2028 | $5.9M | $3.3M | $2.6M | $20.0M |
| Feb 2028 | $6.2M | $3.3M | $2.8M | $17.6M |
| Jan 2028 | $6.0M | $3.1M | $3.0M | $14.8M |
| Dec 2027 | $6.3M | $3.9M | $2.4M | $11.8M |
| Nov 2027 | $6.0M | $3.1M | $2.8M | $9.4M |
| Oct 2027 | $6.0M | $3.6M | $2.4M | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $347K |
| Greenfield Foods | $345K |