| Droits TV | $236K |
| Bonus TV de Classement | $72K |
| Jour de match | $64K |
| Sponsoring | $98K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $90K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $42K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $469 |
| Indemnités de Prêt (Dépense) | $8K |
| Entretien installations | $428K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $2.0M | $1.7M | $364K | $-194K |
| Feb 2028 | $2.0M | $2.3M | $-244K | $-638K |
| Jan 2028 | $2.0M | $1.7M | $356K | $-475K |
| Dec 2027 | $2.1M | $1.9M | $244K | $-911K |
| Nov 2027 | $2.1M | $1.7M | $403K | $-1.2M |
| Oct 2027 | $2.0M | $2.2M | $-122K | $-1.7M |
| Sep 2027 | $2.0M | $1.7M | $299K | $-1.7M |
| Aug 2027 | $2.0M | $1.6M | $409K | $5.8M |
| Jul 2027 | $2.0M | $1.4M | $602K | $5.4M |
| Jun 2027 | $2.1M | $1.5M | $586K | $4.8M |
| May 2027 | $2.0M | $2.0M | $-71K | $4.2M |
| Apr 2027 | $2.0M | $1.6M | $410K | $4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $594K |
| Hometown Print | $579K |