| Droits TV | $3.5M |
| Bonus TV de Classement | $406K |
| Jour de match | $36K |
| Sponsoring | $48K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $74K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $62K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $959K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.1M | $3.4M | $1.7M | $13.1M |
| Oct 2027 | $5.6M | $3.7M | $1.9M | $11.4M |
| Sep 2027 | $6.4M | $5.2M | $1.2M | $9.5M |
| Aug 2027 | $5.0M | $3.1M | $1.9M | $8.3M |
| Jul 2027 | $5.3M | $3.1M | $2.3M | $27.5M |
| Jun 2027 | $6.5M | $3.1M | $3.3M | $25.3M |
| May 2027 | $5.1M | $3.4M | $1.7M | $21.9M |
| Apr 2027 | $5.1M | $3.1M | $2.1M | $20.2M |
| Mar 2027 | $5.3M | $3.2M | $2.1M | $18.2M |
| Feb 2027 | $5.4M | $3.2M | $2.2M | $16.1M |
| Jan 2027 | $5.5M | $3.2M | $2.3M | $13.9M |
| Dec 2026 | $5.5M | $3.2M | $2.4M | $11.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $299K |
| Greenfield Foods | $272K |