| Droits TV | $583K |
| Bonus TV de Classement | $189K |
| Jour de match | $0 |
| Sponsoring | $72K |
| Merchandising | $992K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.5M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $36K |
| Amortissement Transferts | $78K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $822K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $4.3M | $3.7M | $588K | $29.4M |
| Aug 2028 | $5.1M | $4.4M | $701K | $28.7M |
| Jul 2028 | $14.7M | $5.7M | $9.0M | $28.3M |
| Jun 2028 | $4.4M | $4.7M | $-373K | $19.4M |
| May 2028 | $4.4M | $4.9M | $-531K | $19.9M |
| Apr 2028 | $4.5M | $4.6M | $-55K | $20.4M |
| Mar 2028 | $4.3M | $4.7M | $-415K | $20.3M |
| Feb 2028 | $6.9M | $5.3M | $1.6M | $20.7M |
| Jan 2028 | $5.8M | $5.7M | $106K | $19.0M |
| Dec 2027 | $5.4M | $4.7M | $623K | $18.9M |
| Nov 2027 | $5.3M | $3.3M | $2.1M | $18.2M |
| Oct 2027 | $5.4M | $4.8M | $611K | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $433K |
| Hometown Print | $426K |