| Droits TV | $2.9M |
| Bonus TV de Classement | $370K |
| Jour de match | $98K |
| Sponsoring | $44K |
| Merchandising | $439K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $772K |
| Salaires staff | $41K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $671K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.8M | $1.5M | $2.3M | $35.4M |
| Oct 2027 | $4.8M | $2.9M | $1.9M | $33.0M |
| Sep 2027 | $4.1M | $2.9M | $1.2M | $31.2M |
| Aug 2027 | $4.5M | $1.9M | $2.7M | $30.0M |
| Jul 2027 | $4.2M | $1.8M | $2.4M | $27.3M |
| Jun 2027 | $4.5M | $2.0M | $2.6M | $24.9M |
| May 2027 | $4.5M | $2.2M | $2.2M | $22.4M |
| Apr 2027 | $4.6M | $1.9M | $2.7M | $20.1M |
| Mar 2027 | $4.4M | $2.0M | $2.4M | $17.4M |
| Feb 2027 | $5.1M | $2.1M | $3.0M | $15.0M |
| Jan 2027 | $4.5M | $1.7M | $2.8M | $11.9M |
| Dec 2026 | $4.1M | $1.7M | $2.4M | $9.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $257K |
| Hometown Print | $283K |