| Droits TV | $602K |
| Bonus TV de Classement | $58K |
| Jour de match | $3K |
| Sponsoring | $6K |
| Merchandising | $306K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $286K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $974K | $1.7M | $-744K | $-2.8M |
| May 2027 | $997K | $1.6M | $-596K | $-2.0M |
| Apr 2027 | $1.1M | $1.6M | $-500K | $-1.4M |
| Mar 2027 | $1.2M | $1.5M | $-258K | $-930K |
| Feb 2027 | $1.3M | $1.2M | $24K | $-672K |
| Jan 2027 | $2.2M | $1.2M | $950K | $-696K |
| Dec 2026 | $1.3M | $1.2M | $36K | $-1.6M |
| Nov 2026 | $1.3M | $1.2M | $46K | $-1.7M |
| Oct 2026 | $1.3M | $3.4M | $-2.1M | $-1.7M |
| Sep 2026 | $1.3M | $1.3M | $-21K | $360K |
| Aug 2026 | $0 | $0 | $0 | $381K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $71K |