| Droits TV | $1.0M |
| Bonus TV de Classement | $43K |
| Jour de match | $12K |
| Sponsoring | $16K |
| Merchandising | $100K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $983K |
| Salaires staff | $39K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $323K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.2M | $1.4M | $-153K | $567K |
| Jul 2027 | $1.2M | $1.4M | $-172K | $698K |
| Jun 2027 | $1.3M | $1.4M | $-126K | $848K |
| May 2027 | $1.3M | $1.6M | $-282K | $952K |
| Apr 2027 | $1.4M | $1.3M | $106K | $1.2M |
| Mar 2027 | $1.1M | $1.2M | $-43K | $1.1M |
| Feb 2027 | $1.2M | $891K | $270K | $1.1M |
| Jan 2027 | $1.2M | $894K | $292K | $1.9M |
| Dec 2026 | $1.3M | $800K | $481K | $1.6M |
| Nov 2026 | $1.2M | $803K | $412K | $1.1M |
| Oct 2026 | $1.2M | $1.3M | $-103K | $711K |
| Sep 2026 | $1.2M | $1.1M | $51K | $813K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $96K |
| Greenfield Foods | $100K |