| Droits TV | $1.2M |
| Bonus TV de Classement | $266K |
| Jour de match | $13K |
| Sponsoring | $21K |
| Merchandising | $141K |
| 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 | $31K |
| Amortissement Transferts | $26K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $362K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.6M | $1.4M | $205K | $16.2M |
| Juil 2028 | $1.5M | $1.3M | $184K | $16.0M |
| Juin 2028 | $1.5M | $1.3M | $254K | $15.8M |
| Mai 2028 | $1.5M | $1.5M | $91K | $15.5M |
| Avr 2028 | $1.5M | $1.3M | $280K | $15.4M |
| Mars 2028 | $1.8M | $1.0M | $742K | $15.1M |
| Févr 2028 | $1.8M | $999K | $779K | $14.3M |
| Janv 2028 | $1.8M | $1.0M | $776K | $13.5M |
| Déc 2027 | $2.1M | $1.0M | $1.1M | $12.7M |
| Nov 2027 | $1.7M | $1.1M | $575K | $11.6M |
| Oct 2027 | $1.7M | $1.2M | $466K | $11.0M |
| Sept 2027 | $1.7M | $1.3M | $430K | $10.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $120K |
| Greenfield Foods | $127K |