| Droits TV | $2.8M |
| Bonus TV de Classement | $727K |
| Jour de match | $89K |
| Sponsoring | $42K |
| Merchandising | $556K |
| Prime de Coupe | $861K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $28K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $25K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $84 |
| Entretien installations | $829K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $5.1M | $2.4M | $2.7M | $63.9M |
| Sep 2028 | $4.5M | $2.2M | $2.3M | $61.2M |
| Aug 2028 | $5.1M | $2.5M | $2.6M | $58.9M |
| Jul 2028 | $4.6M | $2.8M | $1.8M | $56.3M |
| Jun 2028 | $4.6M | $2.4M | $2.2M | $54.5M |
| May 2028 | $4.7M | $2.8M | $1.9M | $52.3M |
| Apr 2028 | $4.5M | $2.2M | $2.3M | $50.4M |
| Mar 2028 | $4.4M | $2.5M | $2.0M | $48.1M |
| Feb 2028 | $3.9M | $2.6M | $1.3M | $46.1M |
| Jan 2028 | $5.4M | $1.9M | $3.5M | $44.8M |
| Dec 2027 | $4.5M | $1.9M | $2.6M | $41.3M |
| Nov 2027 | $4.6M | $1.8M | $2.8M | $38.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $275K |
| Hometown Print | $227K |