| Droits TV | $531K |
| Bonus TV de Classement | $313K |
| Jour de match | $95K |
| Sponsoring | $55K |
| Merchandising | $969K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.2M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $38K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $822K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $4.2M | $3.5M | $732K | $35.4M |
| Juin 2028 | $4.5M | $3.8M | $701K | $34.9M |
| Mai 2028 | $4.0M | $4.6M | $-553K | $34.2M |
| Avr 2028 | $4.1M | $3.2M | $885K | $34.8M |
| Mars 2028 | $3.9M | $3.3M | $568K | $33.9M |
| Févr 2028 | $4.7M | $2.9M | $1.8M | $33.3M |
| Janv 2028 | $6.0M | $2.6M | $3.3M | $31.5M |
| Déc 2027 | $4.7M | $2.6M | $2.1M | $28.2M |
| Nov 2027 | $4.8M | $2.6M | $2.2M | $26.1M |
| Oct 2027 | $4.8M | $3.6M | $1.2M | $23.9M |
| Sept 2027 | $4.8M | $3.7M | $1.1M | $22.7M |
| Août 2027 | $5.6M | $3.5M | $2.1M | $21.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $333K |
| Hometown Print | $324K |