| Droits TV | $1.3M |
| Bonus TV de Classement | $273K |
| Jour de match | $17K |
| Sponsoring | $22K |
| Merchandising | $334K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $27K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $502K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $1.9M | $1.6M | $344K | $10.5M |
| Mai 2028 | $2.1M | $1.5M | $567K | $10.2M |
| Avr 2028 | $1.9M | $1.4M | $535K | $9.6M |
| Mars 2028 | $590K | $1.1M | $-559K | $9.1M |
| Févr 2028 | $609K | $1.1M | $-506K | $9.7M |
| Janv 2028 | $1.5M | $1.2M | $354K | $10.2M |
| Déc 2027 | $1.6M | $1.2M | $388K | $9.8M |
| Nov 2027 | $1.5M | $1.3M | $227K | $9.4M |
| Oct 2027 | $1.6M | $2.3M | $-778K | $9.2M |
| Sept 2027 | $1.5M | $1.3M | $158K | $10.0M |
| Août 2027 | $1.5M | $1.3M | $276K | $9.8M |
| Juil 2027 | $1.5M | $1.3M | $195K | $9.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $122K |
| Greenfield Foods | $137K |