| Droits TV | $3.1M |
| Bonus TV de Classement | $578K |
| Jour de match | $24K |
| Sponsoring | $42K |
| Merchandising | $534K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $47K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $775K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $4.3M | $3.0M | $1.3M | $9.8M |
| Feb 2028 | $4.4M | $3.4M | $1.0M | $8.5M |
| Jan 2028 | $4.0M | $3.1M | $906K | $7.4M |
| Dec 2027 | $3.8M | $3.2M | $552K | $6.5M |
| Nov 2027 | $4.0M | $3.2M | $821K | $6.0M |
| Oct 2027 | $3.9M | $3.8M | $108K | $5.1M |
| Sep 2027 | $3.9M | $3.4M | $438K | $5.0M |
| Aug 2027 | $4.0M | $2.6M | $1.4M | $15.7M |
| Jul 2027 | $4.4M | $2.8M | $1.7M | $14.3M |
| Jun 2027 | $5.2M | $2.6M | $2.6M | $12.6M |
| May 2027 | $3.9M | $3.8M | $141K | $10.1M |
| Apr 2027 | $3.9M | $2.6M | $1.3M | $9.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $255K |
| Greenfield Foods | $248K |