| Droits TV | $2.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $67K |
| Sponsoring | $34K |
| Merchandising | $846K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $46K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $854K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $4.7M | $2.7M | $1.9M | $35.9M |
| Mar 2028 | $4.8M | $2.8M | $2.0M | $33.9M |
| Feb 2028 | $5.0M | $2.8M | $2.2M | $31.9M |
| Jan 2028 | $4.7M | $2.6M | $2.1M | $29.8M |
| Dec 2027 | $5.0M | $2.7M | $2.3M | $27.6M |
| Nov 2027 | $4.9M | $2.6M | $2.3M | $25.4M |
| Oct 2027 | $4.8M | $3.1M | $1.7M | $23.0M |
| Sep 2027 | $4.8M | $5.1M | $-301K | $21.4M |
| Aug 2027 | $4.2M | $2.0M | $2.1M | $21.7M |
| Jul 2027 | $4.3M | $2.2M | $2.1M | $19.6M |
| Jun 2027 | $5.4M | $2.0M | $3.3M | $17.5M |
| May 2027 | $4.1M | $2.0M | $2.1M | $14.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $204K |
| Hometown Print | $210K |