| Droits TV | $4.0M |
| Bonus TV de Classement | $810K |
| Jour de match | $67K |
| Sponsoring | $42K |
| Merchandising | $341K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $354K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $899K |
| Salaires staff | $18K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $729K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $5.6M | $1.7M | $3.9M | $37.1M |
| May 2028 | $4.5M | $3.0M | $1.5M | $33.6M |
| Apr 2028 | $4.5M | $1.9M | $2.6M | $32.1M |
| Mar 2028 | $4.4M | $1.9M | $2.5M | $29.5M |
| Feb 2028 | $4.2M | $2.6M | $1.6M | $26.9M |
| Jan 2028 | $4.2M | $1.8M | $2.4M | $25.3M |
| Dec 2027 | $4.7M | $2.0M | $2.7M | $22.9M |
| Nov 2027 | $4.2M | $1.8M | $2.3M | $20.2M |
| Oct 2027 | $3.8M | $1.9M | $1.9M | $17.8M |
| Sep 2027 | $4.2M | $2.6M | $1.6M | $15.9M |
| Aug 2027 | $4.2M | $1.5M | $2.7M | $24.9M |
| Jul 2027 | $4.6M | $1.5M | $3.1M | $22.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $244K |
| Greenfield Foods | $257K |