| Droits TV | $2.0M |
| Bonus TV de Classement | $112K |
| Jour de match | $12K |
| Sponsoring | $28K |
| Merchandising | $248K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $43K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $24K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $483K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.8M | $620K | $9.1M |
| Oct 2027 | $2.5M | $1.8M | $612K | $8.4M |
| Sep 2027 | $2.5M | $2.5M | $-54K | $7.8M |
| Aug 2027 | $2.4M | $1.6M | $759K | $7.9M |
| Jul 2027 | $2.4M | $1.4M | $973K | $7.9M |
| Jun 2027 | $2.8M | $1.7M | $1.1M | $6.9M |
| May 2027 | $2.4M | $2.0M | $349K | $5.8M |
| Apr 2027 | $2.4M | $1.5M | $936K | $5.4M |
| Mar 2027 | $2.4M | $1.8M | $575K | $4.5M |
| Feb 2027 | $2.4M | $1.4M | $1.0M | $3.9M |
| Jan 2027 | $2.4M | $1.6M | $864K | $2.9M |
| Dec 2026 | $2.5M | $1.7M | $772K | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $172K |
| Greenfield Foods | $168K |