| Droits TV | $695K |
| Bonus TV de Classement | $168K |
| Jour de match | $0 |
| Sponsoring | $86K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $40K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $19K |
| Amortissement Transferts | $317K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $705K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.2M | $4.6M | $-1.4M | $9.6M |
| Aug 2028 | $3.7M | $3.1M | $641K | $10.7M |
| Jul 2028 | $3.3M | $3.6M | $-362K | $9.7M |
| Jun 2028 | $4.2M | $2.9M | $1.3M | $9.7M |
| May 2028 | $3.5M | $3.4M | $45K | $19.3M |
| Apr 2028 | $3.7M | $2.9M | $813K | $19.2M |
| Mar 2028 | $3.7M | $3.0M | $674K | $18.2M |
| Feb 2028 | $3.8M | $3.7M | $151K | $17.5M |
| Jan 2028 | $3.9M | $3.0M | $827K | $17.2M |
| Dec 2027 | $4.1M | $3.3M | $761K | $16.5M |
| Nov 2027 | $3.9M | $3.0M | $951K | $15.6M |
| Oct 2027 | $3.9M | $2.9M | $949K | $14.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $521K |
| Greenfield Foods | $508K |