| Droits TV | $3.7M |
| Bonus TV de Classement | $249K |
| Jour de match | $0 |
| Sponsoring | $54K |
| Merchandising | $638K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $22K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $797K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $4.6M | $4.0M | $606K | $63.7M |
| Jun 2028 | $6.8M | $2.8M | $4.0M | $63.4M |
| May 2028 | $4.7M | $4.0M | $674K | $59.5M |
| Apr 2028 | $4.7M | $2.7M | $2.0M | $58.8M |
| Mar 2028 | $4.7M | $2.7M | $2.0M | $56.8M |
| Feb 2028 | $4.8M | $2.7M | $2.0M | $54.9M |
| Jan 2028 | $5.1M | $2.7M | $2.4M | $52.8M |
| Dec 2027 | $4.8M | $3.3M | $1.6M | $50.5M |
| Nov 2027 | $4.6M | $3.0M | $1.7M | $48.9M |
| Oct 2027 | $4.6M | $3.1M | $1.5M | $47.2M |
| Sep 2027 | $5.1M | $4.3M | $826K | $45.7M |
| Aug 2027 | $6.4M | $2.9M | $3.5M | $44.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $346K |
| Greenfield Foods | $304K |