| Droits TV | $2.8M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $47K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $30K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $5.6M | $3.4M | $2.2M | $21.5M |
| Sep 2028 | $5.6M | $4.0M | $1.6M | $19.2M |
| Aug 2028 | $5.6M | $3.4M | $2.2M | $17.5M |
| Jul 2028 | $6.0M | $3.0M | $3.1M | $15.3M |
| Jun 2028 | $8.8M | $2.7M | $6.1M | $14.2M |
| May 2028 | $5.3M | $3.0M | $2.3M | $8.1M |
| Apr 2028 | $6.0M | $3.2M | $2.8M | $5.8M |
| Mar 2028 | $5.3M | $3.1M | $2.1M | $3.0M |
| Feb 2028 | $5.4M | $4.0M | $1.4M | $781K |
| Jan 2028 | $4.5M | $2.8M | $1.7M | $-632K |
| Dec 2027 | $4.7M | $2.9M | $1.8M | $-2.3M |
| Nov 2027 | $5.2M | $2.5M | $2.7M | $-4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $273K |
| Greenfield Foods | $290K |