| Droits TV | $690K |
| Bonus TV de Classement | $120K |
| Jour de match | $0 |
| Sponsoring | $88K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $52K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $29K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $626K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.9M | $3.0M | $-139K | $4.1M |
| Aug 2028 | $2.9M | $3.0M | $-82K | $4.2M |
| Jul 2028 | $7.8M | $2.8M | $5.0M | $4.3M |
| Jun 2028 | $3.5M | $3.1M | $328K | $-722K |
| May 2028 | $2.9M | $3.4M | $-507K | $-1.1M |
| Apr 2028 | $3.0M | $3.3M | $-261K | $-563K |
| Mar 2028 | $3.0M | $3.4M | $-374K | $-313K |
| Feb 2028 | $3.1M | $4.4M | $-1.3M | $50K |
| Jan 2028 | $3.0M | $3.4M | $-337K | $1.4M |
| Dec 2027 | $3.1M | $3.6M | $-508K | $1.7M |
| Nov 2027 | $3.2M | $3.6M | $-452K | $2.2M |
| Oct 2027 | $3.3M | $3.7M | $-345K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $565K |
| Greenfield Foods | $496K |