| Droits TV | $738K |
| Bonus TV de Classement | $452K |
| Jour de match | $13K |
| Sponsoring | $8K |
| Merchandising | $118K |
| Prime de Coupe | $112K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $13K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $694K |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $305K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $1.5M | $1.0M | $430K | $22.5M |
| Janv 2028 | $1.5M | $993K | $466K | $22.1M |
| Déc 2027 | $1.3M | $1.1M | $214K | $21.6M |
| Nov 2027 | $1.3M | $979K | $310K | $21.4M |
| Oct 2027 | $1.1M | $1.0M | $90K | $21.1M |
| Sept 2027 | $17.0M | $1.3M | $15.7M | $21.0M |
| Août 2027 | $1.3M | $948K | $389K | $5.3M |
| Juil 2027 | $1.3M | $1.0M | $314K | $4.9M |
| Juin 2027 | $1.3M | $945K | $373K | $4.6M |
| Mai 2027 | $1.5M | $987K | $520K | $4.2M |
| Avr 2027 | $1.5M | $894K | $592K | $3.7M |
| Mars 2027 | $1.3M | $908K | $379K | $3.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $10K |
| Hometown Print | $89K |