| Droits TV | $1.4M |
| Bonus TV de Classement | $556K |
| Jour de match | $4K |
| Sponsoring | $22K |
| Merchandising | $178K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $866K |
| Salaires staff | $23K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $437K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $2.1M | $1.3M | $791K | $29.2M |
| Jun 2028 | $2.0M | $1.2M | $868K | $28.4M |
| May 2028 | $2.3M | $1.3M | $1.0M | $27.5M |
| Apr 2028 | $2.3M | $1.2M | $1.1M | $26.5M |
| Mar 2028 | $2.1M | $1.2M | $956K | $25.4M |
| Feb 2028 | $2.1M | $1.2M | $871K | $24.4M |
| Jan 2028 | $2.2M | $1.0M | $1.2M | $23.9M |
| Dec 2027 | $2.5M | $1.3M | $1.2M | $22.7M |
| Nov 2027 | $2.1M | $1.0M | $1.1M | $21.5M |
| Oct 2027 | $2.1M | $1.2M | $840K | $20.4M |
| Sep 2027 | $7.4M | $1.8M | $5.6M | $19.6M |
| Aug 2027 | $2.2M | $1.2M | $1.1M | $14.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $131K |
| Greenfield Foods | $134K |