| Droits TV | $2.1M |
| Bonus TV de Classement | $925K |
| Jour de match | $13K |
| Sponsoring | $31K |
| Merchandising | $290K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $28K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $675K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.3M | $1.8M | $1.5M | $17.8M |
| Oct 2027 | $3.8M | $2.2M | $1.6M | $16.3M |
| Sep 2027 | $3.2M | $2.3M | $966K | $14.6M |
| Aug 2027 | $4.0M | $2.2M | $1.9M | $13.6M |
| Jul 2027 | $2.9M | $2.0M | $817K | $11.8M |
| Jun 2027 | $2.9M | $2.0M | $829K | $10.9M |
| May 2027 | $3.0M | $2.3M | $629K | $10.1M |
| Apr 2027 | $3.0M | $1.9M | $1.1M | $9.5M |
| Mar 2027 | $3.2M | $1.8M | $1.4M | $8.4M |
| Feb 2027 | $3.0M | $1.7M | $1.3M | $7.5M |
| Jan 2027 | $3.0M | $1.7M | $1.3M | $6.2M |
| Dec 2026 | $2.9M | $1.7M | $1.3M | $4.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $203K |
| Hometown Print | $165K |