| Droits TV | $472K |
| Bonus TV de Classement | $223K |
| Jour de match | $0 |
| Sponsoring | $52K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.0M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $42K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $815K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $3.8M | $2.4M | $1.4M | $24.5M |
| Janv 2028 | $4.6M | $2.5M | $2.2M | $23.1M |
| Déc 2027 | $5.3M | $2.5M | $2.8M | $20.9M |
| Nov 2027 | $4.6M | $3.1M | $1.5M | $18.1M |
| Oct 2027 | $4.7M | $2.5M | $2.2M | $16.6M |
| Sept 2027 | $4.5M | $3.3M | $1.2M | $14.3M |
| Août 2027 | $4.4M | $2.7M | $1.8M | $13.1M |
| Juil 2027 | $4.5M | $2.7M | $1.8M | $11.3M |
| Juin 2027 | $4.5M | $2.6M | $1.9M | $9.5M |
| Mai 2027 | $4.6M | $4.1M | $516K | $7.6M |
| Avr 2027 | $12.5M | $2.8M | $9.7M | $36.0M |
| Mars 2027 | $9.2M | $2.9M | $6.2M | $27.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $352K |
| Greenfield Foods | $272K |