| Droits TV | $2.0M |
| Bonus TV de Classement | $456K |
| Jour de match | $9K |
| Sponsoring | $27K |
| Merchandising | $478K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $75K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $24K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $608K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.0M | $1.9M | $1.1M | $1.1M |
| Oct 2027 | $2.8M | $1.8M | $1.0M | $7K |
| Sep 2027 | $2.6M | $1.7M | $877K | $-1.0M |
| Aug 2027 | $2.6M | $1.3M | $1.3M | $18.3M |
| Jul 2027 | $2.6M | $1.3M | $1.3M | $17.1M |
| Jun 2027 | $3.1M | $1.2M | $1.9M | $15.8M |
| May 2027 | $2.6M | $1.4M | $1.3M | $13.8M |
| Apr 2027 | $2.6M | $1.2M | $1.4M | $12.6M |
| Mar 2027 | $2.8M | $1.8M | $998K | $11.2M |
| Feb 2027 | $2.8M | $1.4M | $1.3M | $10.2M |
| Jan 2027 | $2.8M | $1.4M | $1.5M | $8.8M |
| Dec 2026 | $3.0M | $1.3M | $1.7M | $7.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $157K |
| Hometown Print | $162K |