| Droits TV | $2.4M |
| Bonus TV de Classement | $281K |
| Jour de match | $0 |
| Sponsoring | $36K |
| Merchandising | $600K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $48K |
| Amortissement Transferts | $129K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $729K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $3.3M | $4.1M | $-850K | $18.0M |
| Feb 2028 | $3.4M | $2.8M | $580K | $18.8M |
| Jan 2028 | $3.5M | $3.1M | $392K | $18.1M |
| Dec 2027 | $4.2M | $2.7M | $1.5M | $17.5M |
| Nov 2027 | $3.4M | $3.4M | $50K | $18.6M |
| Oct 2027 | $3.5M | $3.2M | $249K | $18.5M |
| Sep 2027 | $3.6M | $4.3M | $-621K | $18.2M |
| Aug 2027 | $4.2M | $2.7M | $1.5M | $18.9M |
| Jul 2027 | $3.6M | $2.6M | $1.1M | $20.6M |
| Jun 2027 | $3.8M | $2.6M | $1.3M | $19.5M |
| May 2027 | $3.8M | $2.3M | $1.4M | $18.2M |
| Apr 2027 | $3.8M | $2.2M | $1.6M | $16.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $196K |
| Hometown Print | $232K |