| Droits TV | $2.5M |
| Bonus TV de Classement | $690K |
| Jour de match | $0 |
| Sponsoring | $34K |
| Merchandising | $733K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $52K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $731K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $4.0M | $2.9M | $1.1M | $15.4M |
| Aug 2027 | $4.2M | $2.5M | $1.7M | $14.3M |
| Jul 2027 | $4.4M | $2.7M | $1.7M | $13.1M |
| Jun 2027 | $4.6M | $2.9M | $1.7M | $11.4M |
| May 2027 | $3.5M | $3.3M | $293K | $9.7M |
| Apr 2027 | $3.6M | $2.7M | $883K | $9.5M |
| Mar 2027 | $4.0M | $2.6M | $1.4M | $8.6M |
| Feb 2027 | $4.0M | $2.2M | $1.8M | $10.9M |
| Jan 2027 | $5.4M | $2.6M | $2.9M | $9.2M |
| Dec 2026 | $4.0M | $2.2M | $1.8M | $6.3M |
| Nov 2026 | $4.0M | $2.2M | $1.8M | $4.5M |
| Oct 2026 | $4.0M | $4.8M | $-767K | $2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $211K |
| Hometown Print | $195K |