| Droits TV | $2.6M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $352K |
| Sponsoring | $36K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $39K |
| Amortissement Transferts | $145K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $5.8M | $3.3M | $2.5M | $32.2M |
| Mai 2028 | $6.0M | $4.0M | $2.0M | $29.6M |
| Avr 2028 | $5.7M | $3.5M | $2.2M | $27.4M |
| Mars 2028 | $6.0M | $3.6M | $2.3M | $25.0M |
| Févr 2028 | $6.2M | $3.7M | $2.5M | $22.5M |
| Janv 2028 | $6.5M | $3.5M | $3.0M | $19.9M |
| Déc 2027 | $5.6M | $3.7M | $1.9M | $16.7M |
| Nov 2027 | $5.9M | $3.4M | $2.5M | $14.7M |
| Oct 2027 | $5.6M | $5.7M | $-32K | $12.0M |
| Sept 2027 | $5.7M | $3.5M | $2.1M | $30.8M |
| Août 2027 | $5.6M | $2.5M | $3.1M | $28.6M |
| Juil 2027 | $6.3M | $2.3M | $4.0M | $25.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $199K |
| Greenfield Foods | $228K |