| Droits TV | $1.3M |
| Bonus TV de Classement | $294K |
| Jour de match | $68K |
| Sponsoring | $19K |
| Merchandising | $164K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $20K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $418K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.9M | $2.0M | $-130K | $8.9M |
| Jun 2028 | $1.9M | $1.5M | $311K | $9.1M |
| May 2028 | $2.1M | $1.9M | $185K | $8.8M |
| Apr 2028 | $1.6M | $1.5M | $78K | $8.6M |
| Mar 2028 | $1.5M | $1.3M | $220K | $8.5M |
| Feb 2028 | $1.5M | $1.1M | $394K | $8.6M |
| Jan 2028 | $1.6M | $1.1M | $416K | $8.2M |
| Dec 2027 | $1.6M | $1.7M | $-118K | $7.8M |
| Nov 2027 | $1.5M | $1.2M | $348K | $7.9M |
| Oct 2027 | $1.5M | $1.4M | $133K | $7.6M |
| Sep 2027 | $1.8M | $2.3M | $-502K | $7.4M |
| Aug 2027 | $1.6M | $1.7M | $-78K | $7.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $125K |
| Hometown Print | $101K |