| Droits TV | $2.2M |
| Bonus TV de Classement | $960K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $400K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $13K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $39K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $370K |
| Entretien installations | $663K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.6M | $2.6M | $928K | $-3.4M |
| Jul 2027 | $3.5M | $1.8M | $1.7M | $16.4M |
| Jun 2027 | $5.0M | $1.8M | $3.2M | $16.7M |
| May 2027 | $3.5M | $1.9M | $1.7M | $13.5M |
| Apr 2027 | $3.5M | $1.7M | $1.8M | $11.8M |
| Mar 2027 | $3.5M | $1.8M | $1.8M | $10.0M |
| Feb 2027 | $3.5M | $2.1M | $1.4M | $8.2M |
| Jan 2027 | $3.5M | $2.2M | $1.2M | $6.8M |
| Dec 2026 | $3.3M | $1.8M | $1.5M | $5.6M |
| Nov 2026 | $3.2M | $1.7M | $1.5M | $4.1M |
| Oct 2026 | $3.5M | $2.7M | $768K | $2.7M |
| Sep 2026 | $2.6M | $1.5M | $1.1M | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $206K |
| Greenfield Foods | $161K |