| Droits TV | $2.4M |
| Bonus TV de Classement | $411K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $131K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $503K |
| Salaires staff | $21K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $462K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $3.0M | $989K | $2.0M | $23.0M |
| Sep 2027 | $2.5M | $854K | $1.7M | $25.0M |
| Aug 2027 | $2.6M | $799K | $1.8M | $23.3M |
| Jul 2027 | $2.8M | $790K | $2.0M | $21.7M |
| Jun 2027 | $2.5M | $793K | $1.7M | $19.7M |
| May 2027 | $2.6M | $946K | $1.6M | $18.0M |
| Apr 2027 | $2.7M | $938K | $1.8M | $16.4M |
| Mar 2027 | $2.8M | $874K | $1.9M | $14.6M |
| Feb 2027 | $2.9M | $863K | $2.0M | $12.7M |
| Jan 2027 | $2.7M | $816K | $1.9M | $10.6M |
| Dec 2026 | $2.7M | $813K | $1.9M | $8.7M |
| Nov 2026 | $2.8M | $840K | $2.0M | $6.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $35K |