| Droits TV | $2.5M |
| Bonus TV de Classement | $305K |
| Jour de match | $61K |
| Sponsoring | $43K |
| Merchandising | $244K |
| Prime de Coupe | $193K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $29K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $415 |
| Entretien installations | $552K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.3M | $1.6M | $1.7M | $-1.0M |
| Oct 2027 | $4.1M | $2.0M | $2.1M | $-2.7M |
| Sept 2027 | $3.0M | $1.5M | $1.4M | $23.3M |
| Août 2027 | $2.9M | $1.1M | $1.9M | $21.8M |
| Juil 2027 | $3.2M | $1.1M | $2.1M | $20.2M |
| Juin 2027 | $3.0M | $1.1M | $1.9M | $18.1M |
| Mai 2027 | $3.1M | $1.9M | $1.2M | $16.1M |
| Avr 2027 | $2.9M | $1.5M | $1.4M | $14.9M |
| Mars 2027 | $3.0M | $1.6M | $1.4M | $13.5M |
| Févr 2027 | $3.0M | $1.8M | $1.3M | $12.2M |
| Janv 2027 | $3.5M | $1.7M | $1.9M | $10.9M |
| Déc 2026 | $3.0M | $1.4M | $1.5M | $9.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $259K |
| Hometown Print | $259K |