| Droits TV | $2.5M |
| Bonus TV de Classement | $268K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $616K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $16K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $41K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $645K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $3.4M | $2.4M | $964K | $22.2M |
| Juil 2028 | $4.2M | $2.2M | $2.0M | $21.3M |
| Juin 2028 | $4.1M | $2.3M | $1.8M | $19.5M |
| Mai 2028 | $3.4M | $2.4M | $983K | $17.7M |
| Avr 2028 | $3.4M | $2.2M | $1.2M | $16.7M |
| Mars 2028 | $3.4M | $2.2M | $1.2M | $15.4M |
| Févr 2028 | $3.8M | $2.1M | $1.6M | $14.2M |
| Janv 2028 | $3.7M | $2.1M | $1.5M | $12.5M |
| Déc 2027 | $3.5M | $2.2M | $1.3M | $11.0M |
| Nov 2027 | $3.6M | $2.1M | $1.5M | $9.7M |
| Oct 2027 | $3.7M | $4.2M | $-548K | $8.2M |
| Sept 2027 | $4.0M | $2.8M | $1.2M | $8.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $200K |
| Hometown Print | $181K |