| Droits TV | $3.2M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $0 |
| Sponsoring | $51K |
| Merchandising | $638K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $47K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $935K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.7M | $2.7M | $3.0M | $40.1M |
| Jul 2027 | $7.4M | $2.9M | $4.5M | $46.6M |
| Jun 2027 | $10.1M | $2.5M | $7.6M | $42.1M |
| May 2027 | $5.8M | $3.6M | $2.2M | $34.5M |
| Apr 2027 | $5.7M | $2.4M | $3.3M | $32.3M |
| Mar 2027 | $5.9M | $2.7M | $3.2M | $29.0M |
| Feb 2027 | $6.1M | $3.2M | $2.9M | $25.9M |
| Jan 2027 | $6.7M | $2.8M | $3.9M | $23.1M |
| Dec 2026 | $7.8M | $3.1M | $4.7M | $19.2M |
| Nov 2026 | $7.2M | $3.1M | $4.1M | $14.5M |
| Oct 2026 | $6.5M | $4.7M | $1.8M | $10.4M |
| Sep 2026 | $9.2M | $2.6M | $6.7M | $8.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $316K |
| Greenfield Foods | $290K |