| Droits TV | $444K |
| Bonus TV de Classement | $184K |
| Jour de match | $1K |
| Sponsoring | $55K |
| Merchandising | $297K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $811K |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $26K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $320K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $982K | $1.2M | $-216K | $-5.7M |
| Dec 2027 | $1.1M | $1.3M | $-219K | $-5.5M |
| Nov 2027 | $1.1M | $1.2M | $-105K | $-5.3M |
| Oct 2027 | $1.1M | $1.5M | $-438K | $-5.2M |
| Sep 2027 | $1.0M | $2.5M | $-1.5M | $-4.7M |
| Aug 2027 | $866K | $1.2M | $-314K | $-3.3M |
| Jul 2027 | $840K | $1.0M | $-183K | $-3.0M |
| Jun 2027 | $1.1M | $1.1M | $-26K | $-2.8M |
| May 2027 | $842K | $1.4M | $-574K | $-2.7M |
| Apr 2027 | $862K | $1.1M | $-234K | $-2.2M |
| Mar 2027 | $852K | $1.1M | $-218K | $-1.9M |
| Feb 2027 | $1.4M | $1.1M | $344K | $-1.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $351K |
| Greenfield Foods | $312K |