| Droits TV | $3.4M |
| Bonus TV de Classement | $557K |
| Jour de match | $0 |
| Sponsoring | $44K |
| Merchandising | $399K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $753K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $4.4M | $2.7M | $1.7M | $35.3M |
| Jul 2028 | $4.4M | $2.6M | $1.9M | $33.6M |
| Jun 2028 | $5.5M | $2.6M | $2.9M | $31.8M |
| May 2028 | $4.4M | $3.3M | $1.1M | $28.8M |
| Apr 2028 | $4.4M | $2.5M | $1.9M | $27.7M |
| Mar 2028 | $4.3M | $2.5M | $1.8M | $25.8M |
| Feb 2028 | $4.6M | $2.8M | $1.8M | $24.0M |
| Jan 2028 | $4.3M | $2.6M | $1.7M | $22.2M |
| Dec 2027 | $4.2M | $2.7M | $1.5M | $20.5M |
| Nov 2027 | $4.8M | $2.6M | $2.1M | $19.1M |
| Oct 2027 | $5.2M | $2.9M | $2.3M | $17.0M |
| Sep 2027 | $4.2M | $3.8M | $386K | $14.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $273K |
| Hometown Print | $258K |