| Droits TV | $2.6M |
| Bonus TV de Classement | $285K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $342K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $705K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $3.6M | $2.1M | $1.5M | $15.0M |
| Jun 2028 | $3.9M | $1.7M | $2.2M | $13.4M |
| May 2028 | $3.2M | $2.1M | $1.1M | $11.2M |
| Apr 2028 | $3.2M | $1.8M | $1.3M | $10.1M |
| Mar 2028 | $3.3M | $1.7M | $1.5M | $8.8M |
| Feb 2028 | $3.4M | $2.6M | $744K | $7.3M |
| Jan 2028 | $3.0M | $2.0M | $1.0M | $6.5M |
| Dec 2027 | $3.9M | $1.9M | $2.0M | $5.5M |
| Nov 2027 | $3.2M | $1.7M | $1.5M | $3.5M |
| Oct 2027 | $3.2M | $1.9M | $1.3M | $25.7M |
| Sep 2027 | $3.2M | $2.3M | $893K | $24.4M |
| Aug 2027 | $3.1M | $1.7M | $1.4M | $23.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $255K |
| Greenfield Foods | $167K |