| Droits TV | $989K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $169K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $538K |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $268K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $1.2M | $849K | $326K | $11.5M |
| Feb 2028 | $1.2M | $984K | $187K | $11.1M |
| Jan 2028 | $1.2M | $828K | $401K | $10.9M |
| Dec 2027 | $1.2M | $905K | $282K | $10.5M |
| Nov 2027 | $1.2M | $940K | $245K | $10.3M |
| Oct 2027 | $1.2M | $954K | $214K | $10.0M |
| Sep 2027 | $1.4M | $900K | $548K | $9.8M |
| Aug 2027 | $1.4M | $768K | $663K | $9.3M |
| Jul 2027 | $1.4M | $771K | $676K | $8.6M |
| Jun 2027 | $1.8M | $774K | $1.0M | $7.9M |
| May 2027 | $1.5M | $950K | $522K | $6.9M |
| Apr 2027 | $1.5M | $782K | $674K | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $101K |
| Greenfield Foods | $98K |