| Droits TV | $2.5M |
| Bonus TV de Classement | $891K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $991K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $35K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $68K |
| Entretien installations | $846K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.6M | $3.0M | $1.6M | $24.5M |
| Jul 2027 | $5.3M | $2.2M | $3.1M | $23.9M |
| Jun 2027 | $4.5M | $2.2M | $2.2M | $23.6M |
| May 2027 | $4.7M | $3.2M | $1.6M | $21.3M |
| Apr 2027 | $4.8M | $2.5M | $2.3M | $19.7M |
| Mar 2027 | $4.8M | $2.7M | $2.1M | $17.5M |
| Feb 2027 | $5.0M | $2.8M | $2.2M | $15.4M |
| Jan 2027 | $4.8M | $2.7M | $2.1M | $13.2M |
| Dec 2026 | $5.2M | $2.7M | $2.5M | $11.2M |
| Nov 2026 | $5.3M | $2.9M | $2.3M | $8.7M |
| Oct 2026 | $5.0M | $5.5M | $-522K | $6.4M |
| Sep 2026 | $5.7M | $1.8M | $3.9M | $6.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $200K |
| Hometown Print | $180K |