| Droits TV | $1.7M |
| Bonus TV de Classement | $649K |
| Jour de match | $0 |
| Sponsoring | $24K |
| Merchandising | $309K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $870K |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $554K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.7M | $1.5M | $1.2M | $25.6M |
| Janv 2028 | $2.8M | $1.5M | $1.3M | $24.4M |
| Déc 2027 | $2.7M | $1.3M | $1.4M | $23.1M |
| Nov 2027 | $3.2M | $1.4M | $1.8M | $21.8M |
| Oct 2027 | $2.8M | $1.7M | $1.1M | $19.9M |
| Sept 2027 | $2.7M | $2.0M | $702K | $18.8M |
| Août 2027 | $2.6M | $1.4M | $1.2M | $18.1M |
| Juil 2027 | $2.7M | $1.4M | $1.3M | $16.9M |
| Juin 2027 | $2.7M | $1.5M | $1.2M | $15.6M |
| Mai 2027 | $2.8M | $1.5M | $1.3M | $14.3M |
| Avr 2027 | $3.3M | $1.4M | $1.9M | $13.0M |
| Mars 2027 | $2.8M | $1.2M | $1.5M | $11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $136K |
| Greenfield Foods | $147K |