| Droits TV | $1.3M |
| Bonus TV de Classement | $215K |
| Jour de match | $38K |
| Sponsoring | $2K |
| Merchandising | $101K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $657K |
| Salaires staff | $26K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $326K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.6M | $1.0M | $635K | $9.9M |
| Jul 2027 | $1.7M | $990K | $753K | $9.3M |
| Jun 2027 | $1.7M | $1.0M | $685K | $8.5M |
| May 2027 | $1.7M | $1.5M | $230K | $7.8M |
| Apr 2027 | $1.9M | $1.0M | $829K | $7.6M |
| Mar 2027 | $1.8M | $781K | $1.1M | $6.8M |
| Feb 2027 | $1.8M | $779K | $1.1M | $5.7M |
| Jan 2027 | $1.8M | $775K | $1.1M | $4.7M |
| Dec 2026 | $2.1M | $785K | $1.4M | $3.6M |
| Nov 2026 | $1.9M | $795K | $1.1M | $2.2M |
| Oct 2026 | $2.1M | $2.5M | $-411K | $1.1M |
| Sep 2026 | $2.0M | $967K | $1.0M | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $20K |