| Droits TV | $2.5M |
| Bonus TV de Classement | $297K |
| Jour de match | $0 |
| Sponsoring | $37K |
| Merchandising | $668K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $57K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $121K |
| Entretien installations | $745K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $3.5M | $2.3M | $1.2M | $10.4M |
| Feb 2027 | $3.5M | $2.2M | $1.4M | $10.7M |
| Jan 2027 | $3.6M | $2.2M | $1.4M | $9.3M |
| Dec 2026 | $4.4M | $2.2M | $2.2M | $7.9M |
| Nov 2026 | $3.7M | $2.6M | $1.1M | $5.7M |
| Oct 2026 | $3.7M | $3.7M | $12K | $4.6M |
| Sep 2026 | $4.1M | $1.4M | $2.7M | $4.6M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $212K |
| Greenfield Foods | $230K |