| Droits TV | $206K |
| Bonus TV de Classement | $30K |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $830K |
| Salaires staff | $42K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $334K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.3M | $1.2M | $139K | $-220K |
| Jul 2027 | $1.4M | $1.2M | $166K | $1.2M |
| Jun 2027 | $1.5M | $1.2M | $261K | $1.1M |
| May 2027 | $1.4M | $1.4M | $71K | $804K |
| Apr 2027 | $1.5M | $1.3M | $144K | $733K |
| Mar 2027 | $1.5M | $1.4M | $134K | $590K |
| Feb 2027 | $1.5M | $1.4M | $143K | $455K |
| Jan 2027 | $1.6M | $1.8M | $-151K | $312K |
| Dec 2026 | $1.6M | $1.4M | $248K | $463K |
| Nov 2026 | $1.7M | $1.4M | $301K | $215K |
| Oct 2026 | $1.8M | $3.2M | $-1.5M | $-86K |
| Sep 2026 | $1.7M | $1.0M | $689K | $1.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $550K |
| Greenfield Foods | $529K |