| Droits TV | $858K |
| Bonus TV de Classement | $51K |
| Jour de match | $51K |
| Sponsoring | $109K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $46K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $839 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $596K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $2.8M | $3.5M | $-695K | $-526K |
| Aug 2027 | $2.8M | $2.6M | $234K | $170K |
| Jul 2027 | $2.9M | $2.3M | $523K | $-64K |
| Jun 2027 | $2.8M | $3.0M | $-125K | $-587K |
| May 2027 | $3.0M | $3.0M | $-924 | $-462K |
| Apr 2027 | $3.0M | $2.0M | $1.0M | $10.9M |
| Mar 2027 | $3.0M | $1.9M | $1.1M | $9.9M |
| Feb 2027 | $3.1M | $2.0M | $1.2M | $8.8M |
| Jan 2027 | $4.5M | $2.0M | $2.6M | $7.6M |
| Dec 2026 | $3.2M | $1.9M | $1.3M | $5.1M |
| Nov 2026 | $3.3M | $1.9M | $1.3M | $3.8M |
| Oct 2026 | $3.2M | $3.9M | $-644K | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $714K |
| Greenfield Foods | $595K |