| Droits TV | $2.3M |
| Bonus TV de Classement | $123K |
| Jour de match | $66K |
| Sponsoring | $32K |
| Merchandising | $598K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $662K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $3.1M | $2.1M | $985K | $-658K |
| Nov 2027 | $3.7M | $2.2M | $1.5M | $-1.6M |
| Oct 2027 | $3.6M | $2.5M | $1.2M | $-3.2M |
| Sep 2027 | $3.5M | $2.8M | $717K | $-4.3M |
| Aug 2027 | $3.6M | $2.1M | $1.6M | $-5.0M |
| Jul 2027 | $5.2M | $2.1M | $3.1M | $21.4M |
| Jun 2027 | $4.8M | $1.9M | $3.0M | $18.3M |
| May 2027 | $3.6M | $2.2M | $1.4M | $15.3M |
| Apr 2027 | $3.6M | $1.9M | $1.6M | $14.0M |
| Mar 2027 | $3.6M | $1.9M | $1.6M | $12.3M |
| Feb 2027 | $3.7M | $1.9M | $1.8M | $10.7M |
| Jan 2027 | $3.8M | $2.1M | $1.6M | $8.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $203K |
| Greenfield Foods | $179K |