| Droits TV | $1.0M |
| Bonus TV de Classement | $85K |
| Jour de match | $49K |
| Sponsoring | $16K |
| Merchandising | $106K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $26K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $354K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.3M | $1.7M | $-394K | $-4.2M |
| Sep 2027 | $1.4M | $3.0M | $-1.6M | $-3.8M |
| Aug 2027 | $1.4M | $1.6M | $-167K | $-2.2M |
| Jul 2027 | $1.5M | $1.5M | $7K | $-2.0M |
| Jun 2027 | $1.3M | $1.6M | $-276K | $-2.0M |
| May 2027 | $1.3M | $2.0M | $-751K | $-1.8M |
| Apr 2027 | $1.5M | $1.6M | $-185K | $-1.0M |
| Mar 2027 | $1.5M | $1.4M | $102K | $-835K |
| Feb 2027 | $1.5M | $1.4M | $118K | $-942K |
| Jan 2027 | $1.5M | $1.3M | $125K | $-1.1M |
| Dec 2026 | $1.7M | $1.3M | $325K | $-1.2M |
| Nov 2026 | $1.5M | $1.4M | $164K | $-1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $85K |
| Hometown Print | $101K |