| Droits TV | $4.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $317K |
| Sponsoring | $64K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $54K |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $6.5M | $3.4M | $3.1M | $51.3M |
| Feb 2028 | $6.5M | $4.1M | $2.4M | $48.1M |
| Jan 2028 | $6.9M | $3.5M | $3.4M | $45.7M |
| Dec 2027 | $7.0M | $4.0M | $3.0M | $42.2M |
| Nov 2027 | $7.1M | $3.6M | $3.4M | $39.1M |
| Oct 2027 | $7.2M | $3.6M | $3.6M | $35.7M |
| Sep 2027 | $9.4M | $4.1M | $5.4M | $32.0M |
| Aug 2027 | $6.7M | $3.4M | $3.3M | $26.6M |
| Jul 2027 | $6.7M | $3.0M | $3.6M | $38.6M |
| Jun 2027 | $9.3M | $3.3M | $6.0M | $35.0M |
| May 2027 | $6.7M | $4.3M | $2.4M | $29.0M |
| Apr 2027 | $7.0M | $3.3M | $3.7M | $26.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $403K |
| Greenfield Foods | $362K |