| Droits TV | $2.6M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $99K |
| Sponsoring | $38K |
| Merchandising | $565K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $36K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $856K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.5M | $2.6M | $2.0M | $9.2M |
| Oct 2027 | $3.4M | $2.5M | $959K | $7.2M |
| Sep 2027 | $3.5M | $3.0M | $563K | $6.2M |
| Aug 2027 | $3.4M | $2.0M | $1.4M | $16.2M |
| Jul 2027 | $3.4M | $1.8M | $1.6M | $14.8M |
| Jun 2027 | $4.2M | $2.3M | $1.9M | $13.5M |
| May 2027 | $3.7M | $4.0M | $-245K | $11.6M |
| Apr 2027 | $3.7M | $2.6M | $1.1M | $11.9M |
| Mar 2027 | $3.8M | $2.6M | $1.3M | $10.8M |
| Feb 2027 | $3.8M | $2.8M | $1.0M | $9.5M |
| Jan 2027 | $4.0M | $2.6M | $1.4M | $8.5M |
| Dec 2026 | $3.7M | $2.6M | $1.1M | $7.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $207K |
| Greenfield Foods | $246K |