| Droits TV | $5.5M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $49K |
| Merchandising | $431K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $968K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $28K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $915K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $8.5M | $2.8M | $5.6M | $54.6M |
| Mai 2028 | $5.6M | $2.8M | $2.8M | $48.9M |
| Avr 2028 | $5.6M | $2.6M | $3.0M | $46.1M |
| Mars 2028 | $5.5M | $3.6M | $1.9M | $43.1M |
| Févr 2028 | $5.4M | $3.1M | $2.3M | $41.2M |
| Janv 2028 | $5.4M | $2.9M | $2.5M | $38.9M |
| Déc 2027 | $5.2M | $2.7M | $2.4M | $36.4M |
| Nov 2027 | $5.2M | $3.2M | $2.0M | $33.9M |
| Oct 2027 | $5.6M | $5.5M | $87K | $31.9M |
| Sept 2027 | $5.6M | $3.6M | $2.1M | $31.8M |
| Août 2027 | $5.5M | $2.5M | $3.0M | $29.8M |
| Juil 2027 | $6.0M | $2.6M | $3.4M | $35.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $325K |
| Hometown Print | $268K |