| Droits TV | $3.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $50K |
| Sponsoring | $52K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $57K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $268K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $6.5M | $4.4M | $2.0M | $47.4M |
| Janv 2028 | $7.9M | $4.4M | $3.5M | $45.3M |
| Déc 2027 | $8.9M | $4.7M | $4.2M | $41.8M |
| Nov 2027 | $8.0M | $4.4M | $3.6M | $37.5M |
| Oct 2027 | $10.1M | $6.7M | $3.5M | $33.9M |
| Sept 2027 | $10.1M | $4.5M | $5.6M | $30.3M |
| Août 2027 | $9.4M | $4.0M | $5.4M | $25.1M |
| Juil 2027 | $6.6M | $3.6M | $3.0M | $46.0M |
| Juin 2027 | $11.5M | $3.4M | $8.1M | $43.8M |
| Mai 2027 | $6.7M | $3.7M | $2.9M | $35.6M |
| Avr 2027 | $6.9M | $4.4M | $2.5M | $32.6M |
| Mars 2027 | $6.9M | $3.8M | $3.0M | $30.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $308K |
| Hometown Print | $320K |