| Droits TV | $2.4M |
| Bonus TV de Classement | $98K |
| Jour de match | $36K |
| Sponsoring | $40K |
| Merchandising | $539K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $995K |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $624K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $3.1M | $1.7M | $1.5M | $14.6M |
| Avr 2027 | $3.3M | $1.5M | $1.8M | $13.1M |
| Mars 2027 | $3.4M | $2.4M | $978K | $11.3M |
| Févr 2027 | $3.4M | $2.0M | $1.4M | $10.4M |
| Janv 2027 | $3.6M | $1.9M | $1.7M | $9.0M |
| Déc 2026 | $3.5M | $1.8M | $1.7M | $7.2M |
| Nov 2026 | $3.4M | $1.9M | $1.5M | $5.5M |
| Oct 2026 | $3.4M | $2.3M | $1.1M | $4.0M |
| Sept 2026 | $3.3M | $1.5M | $1.8M | $2.8M |
| Août 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $229K |
| Greenfield Foods | $254K |