| Droits TV | $236K |
| Bonus TV de Classement | $8K |
| Jour de match | $45K |
| Sponsoring | $91K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $65K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $37K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $405K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $1.9M | $2.1M | $-187K | $3.4M |
| Nov 2028 | $2.0M | $2.1M | $-187K | $3.5M |
| Oct 2028 | $2.1M | $2.8M | $-683K | $3.6M |
| Sep 2028 | $3.2M | $2.4M | $855K | $4.2M |
| Aug 2028 | $2.5M | $2.0M | $492K | $3.6M |
| Jul 2028 | $2.5M | $1.7M | $801K | $3.0M |
| Jun 2028 | $2.1M | $1.8M | $342K | $2.5M |
| May 2028 | $2.0M | $3.0M | $-958K | $2.1M |
| Apr 2028 | $2.0M | $2.1M | $-70K | $3.0M |
| Mar 2028 | $2.1M | $1.8M | $242K | $3.0M |
| Feb 2028 | $2.0M | $2.2M | $-189K | $2.7M |
| Jan 2028 | $2.0M | $1.6M | $396K | $4.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $508K |
| Hometown Print | $583K |