| Droits TV | $3.2M |
| Bonus TV de Classement | $644K |
| Jour de match | $91K |
| Sponsoring | $45K |
| Merchandising | $719K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $50K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $740K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.7M | $2.9M | $1.9M | $21.6M |
| Oct 2027 | $5.0M | $2.9M | $2.1M | $19.7M |
| Sep 2027 | $4.9M | $2.8M | $2.1M | $17.7M |
| Aug 2027 | $4.3M | $2.4M | $1.9M | $15.5M |
| Jul 2027 | $4.3M | $2.2M | $2.1M | $33.2M |
| Jun 2027 | $5.6M | $2.3M | $3.4M | $31.3M |
| May 2027 | $4.3M | $2.8M | $1.4M | $28.0M |
| Apr 2027 | $4.2M | $2.4M | $1.9M | $26.5M |
| Mar 2027 | $4.3M | $2.2M | $2.1M | $24.6M |
| Feb 2027 | $5.2M | $1.8M | $3.4M | $22.5M |
| Jan 2027 | $4.5M | $1.8M | $2.7M | $19.2M |
| Dec 2026 | $4.8M | $2.0M | $2.8M | $16.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $279K |
| Hometown Print | $263K |