| Droits TV | $2.1M |
| Bonus TV de Classement | $94K |
| Jour de match | $7K |
| Sponsoring | $26K |
| Merchandising | $804K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $120K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $43K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $684K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.1M | $2.4M | $782K | $21.3M |
| Oct 2027 | $3.2M | $2.6M | $639K | $20.5M |
| Sep 2027 | $3.4M | $2.9M | $528K | $19.8M |
| Aug 2027 | $3.4M | $2.2M | $1.1M | $19.3M |
| Jul 2027 | $3.5M | $2.0M | $1.5M | $18.3M |
| Jun 2027 | $4.2M | $1.9M | $2.2M | $16.8M |
| May 2027 | $3.4M | $2.3M | $1.1M | $14.6M |
| Apr 2027 | $3.4M | $1.9M | $1.4M | $13.5M |
| Mar 2027 | $3.5M | $2.3M | $1.3M | $12.0M |
| Feb 2027 | $3.7M | $2.3M | $1.3M | $10.8M |
| Jan 2027 | $3.7M | $2.3M | $1.4M | $9.4M |
| Dec 2026 | $3.9M | $2.0M | $1.9M | $8.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $157K |
| Hometown Print | $156K |