| Droits TV | $291K |
| Bonus TV de Classement | $37K |
| Jour de match | $14K |
| Sponsoring | $90K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $9K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $18K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $428K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $1.6M | $1.6M | $-56K | $406K |
| Mai 2028 | $1.6M | $1.6M | $64K | $451K |
| Avr 2028 | $1.7M | $1.5M | $118K | $376K |
| Mars 2028 | $1.7M | $1.5M | $141K | $247K |
| Févr 2028 | $1.8M | $1.5M | $296K | $96K |
| Janv 2028 | $1.7M | $1.5M | $171K | $-211K |
| Déc 2027 | $1.7M | $1.6M | $181K | $-393K |
| Nov 2027 | $1.8M | $1.6M | $153K | $-585K |
| Oct 2027 | $1.8M | $4.8M | $-3.0M | $-749K |
| Sept 2027 | $1.7M | $2.1M | $-396K | $2.2M |
| Août 2027 | $2.1M | $1.5M | $582K | $2.6M |
| Juil 2027 | $1.7M | $1.4M | $236K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $562K |
| Greenfield Foods | $523K |