| Droits TV | $729K |
| Bonus TV de Classement | $140K |
| Jour de match | $15K |
| Sponsoring | $8K |
| Merchandising | $54K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $30K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $207K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $980K | $1.7M | $-672K | $-6.8M |
| Aug 2027 | $960K | $1.7M | $-734K | $-6.1M |
| Jul 2027 | $1.1M | $1.7M | $-540K | $-5.4M |
| Jun 2027 | $941K | $1.7M | $-745K | $-4.8M |
| May 2027 | $917K | $2.4M | $-1.5M | $-4.1M |
| Apr 2027 | $1.1M | $1.6M | $-536K | $-2.6M |
| Mar 2027 | $1.4M | $1.6M | $-274K | $-2.1M |
| Feb 2027 | $972K | $1.4M | $-471K | $-1.8M |
| Jan 2027 | $1.2M | $1.3M | $-95K | $-1.3M |
| Dec 2026 | $939K | $1.3M | $-391K | $-1.3M |
| Nov 2026 | $941K | $1.3M | $-388K | $-860K |
| Oct 2026 | $862K | $2.8M | $-2.0M | $-471K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $100K |