| Droits TV | $1.3M |
| Bonus TV de Classement | $211K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $155K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $662K |
| Salaires staff | $32K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $388K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $1.7M | $1.1M | $574K | $7.5M |
| Dec 2027 | $1.8M | $1.4M | $305K | $6.9M |
| Nov 2027 | $1.6M | $1.1M | $477K | $6.6M |
| Oct 2027 | $1.6M | $1.3M | $328K | $6.1M |
| Sep 2027 | $1.7M | $1.5M | $149K | $5.8M |
| Aug 2027 | $2.0M | $1.8M | $267K | $5.6M |
| Jul 2027 | $2.4M | $1.5M | $849K | $5.3M |
| Jun 2027 | $1.8M | $1.6M | $208K | $5.2M |
| May 2027 | $2.0M | $2.1M | $-109K | $5.0M |
| Apr 2027 | $1.8M | $1.7M | $92K | $5.1M |
| Mar 2027 | $1.8M | $1.1M | $699K | $5.0M |
| Feb 2027 | $1.8M | $1.2M | $546K | $4.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $107K |
| Hometown Print | $101K |