| Droits TV | $488K |
| Bonus TV de Classement | $142K |
| Jour de match | $21K |
| Sponsoring | $63K |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $789K |
| Salaires joueurs | $4.2M |
| Salaires staff | $17K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $141K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $337K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $1.7M | $4.7M | $-3.0M | $-28.0M |
| Aug 2028 | $2.4M | $4.3M | $-1.8M | $-25.8M |
| Jul 2028 | $2.2M | $3.3M | $-1.1M | $-24.4M |
| Jun 2028 | $1.2M | $2.5M | $-1.3M | $-23.3M |
| May 2028 | $1.2M | $3.8M | $-2.6M | $-22.1M |
| Apr 2028 | $1.2M | $2.5M | $-1.3M | $-19.5M |
| Mar 2028 | $1.5M | $2.7M | $-1.3M | $-18.2M |
| Feb 2028 | $1.2M | $2.9M | $-1.6M | $-16.9M |
| Jan 2028 | $1.0M | $2.8M | $-1.7M | $-15.3M |
| Dec 2027 | $1.1M | $3.1M | $-2.0M | $-13.6M |
| Nov 2027 | $1.0M | $2.9M | $-1.8M | $-11.7M |
| Oct 2027 | $1.0M | $3.5M | $-2.5M | $-9.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $349K |
| Hometown Print | $405K |