| Droits TV | $2.0M |
| Bonus TV de Classement | $161K |
| Jour de match | $5K |
| Sponsoring | $32K |
| Merchandising | $419K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $32K |
| Amortissement Transferts | $26K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $558K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.6M | $2.7M | $-101K | $6.5M |
| Aug 2028 | $3.1M | $3.1M | $-11K | $6.6M |
| Jul 2028 | $3.1M | $2.2M | $852K | $6.6M |
| Jun 2028 | $3.6M | $2.0M | $1.6M | $5.7M |
| May 2028 | $3.1M | $3.4M | $-297K | $4.5M |
| Apr 2028 | $3.1M | $2.0M | $1.1M | $4.8M |
| Mar 2028 | $3.1M | $2.1M | $992K | $3.7M |
| Feb 2028 | $3.1M | $2.2M | $908K | $2.7M |
| Jan 2028 | $3.2M | $2.2M | $1.0M | $1.8M |
| Dec 2027 | $3.5M | $2.3M | $1.3M | $747K |
| Nov 2027 | $3.3M | $2.3M | $1.1M | $-533K |
| Oct 2027 | $3.2M | $2.4M | $810K | $-1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $200K |
| Greenfield Foods | $186K |