| Droits TV | $86K |
| Bonus TV de Classement | $31K |
| Jour de match | $83K |
| Sponsoring | $102K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $179K |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $43K |
| Amortissement Transferts | $45K |
| Intérêts de la Dette | $14K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $428K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $1.8M | $3.6M | $-1.8M | $-3.6M |
| Juil 2027 | $1.8M | $2.1M | $-297K | $-1.8M |
| Juin 2027 | $1.7M | $1.8M | $-85K | $559K |
| Mai 2027 | $1.8M | $2.2M | $-400K | $643K |
| Avr 2027 | $1.9M | $1.1M | $784K | $7.9M |
| Mars 2027 | $1.9M | $1.0M | $848K | $7.2M |
| Févr 2027 | $1.8M | $984K | $843K | $6.3M |
| Janv 2027 | $2.0M | $1.2M | $773K | $5.5M |
| Déc 2026 | $1.9M | $1.3M | $592K | $4.7M |
| Nov 2026 | $1.9M | $1.3M | $633K | $4.1M |
| Oct 2026 | $2.2M | $905K | $1.3M | $3.5M |
| Sept 2026 | $1.9M | $661K | $1.3M | $2.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $566K |
| Greenfield Foods | $663K |