| Droits TV | $3.3M |
| Bonus TV de Classement | $803K |
| Jour de match | $30K |
| Sponsoring | $44K |
| Merchandising | $453K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $127K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $787K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.8M | $2.6M | $2.1M | $19.1M |
| Oct 2027 | $5.2M | $2.9M | $2.3M | $17.0M |
| Sep 2027 | $4.2M | $3.8M | $386K | $14.6M |
| Aug 2027 | $4.8M | $2.4M | $2.4M | $14.2M |
| Jul 2027 | $3.9M | $2.2M | $1.7M | $21.0M |
| Jun 2027 | $4.8M | $2.2M | $2.6M | $19.2M |
| May 2027 | $4.0M | $2.2M | $1.8M | $16.7M |
| Apr 2027 | $4.0M | $2.1M | $1.9M | $14.9M |
| Mar 2027 | $4.1M | $2.3M | $1.8M | $13.0M |
| Feb 2027 | $4.3M | $2.7M | $1.6M | $11.2M |
| Jan 2027 | $4.1M | $2.4M | $1.6M | $9.6M |
| Dec 2026 | $4.2M | $2.5M | $1.7M | $8.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $273K |
| Hometown Print | $258K |