| Droits TV | $253K |
| Bonus TV de Classement | $129K |
| Jour de match | $30K |
| Sponsoring | $31K |
| Merchandising | $869K |
| Prime de Coupe | $154K |
| Prime Européenne | $0 |
| Paiement parachute | $1.5M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $51K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $110K |
| Entretien installations | $705K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.9M | $2.7M | $221K | $12.2M |
| Oct 2027 | $2.9M | $4.1M | $-1.2M | $11.9M |
| Sept 2027 | $3.1M | $3.3M | $-163K | $13.1M |
| Août 2027 | $4.6M | $3.0M | $1.6M | $13.6M |
| Juil 2027 | $3.7M | $2.3M | $1.4M | $12.0M |
| Juin 2027 | $3.5M | $2.6M | $885K | $11.2M |
| Mai 2027 | $3.1M | $2.5M | $566K | $10.3M |
| Avr 2027 | $3.1M | $2.2M | $856K | $9.7M |
| Mars 2027 | $3.1M | $2.3M | $802K | $8.8M |
| Févr 2027 | $4.0M | $2.6M | $1.4M | $8.0M |
| Janv 2027 | $3.3M | $2.5M | $745K | $7.1M |
| Déc 2026 | $3.4M | $2.4M | $1.1M | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $207K |
| Greenfield Foods | $163K |