| Droits TV | $4.1M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $27K |
| Sponsoring | $60K |
| Merchandising | $600K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $45K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $6.4M | $2.6M | $3.8M | $36.4M |
| Jul 2027 | $6.9M | $2.6M | $4.4M | $32.6M |
| Jun 2027 | $6.4M | $2.6M | $3.8M | $28.2M |
| May 2027 | $6.8M | $3.1M | $3.6M | $24.4M |
| Apr 2027 | $7.1M | $2.6M | $4.6M | $20.8M |
| Mar 2027 | $5.0M | $2.2M | $2.8M | $16.2M |
| Feb 2027 | $5.0M | $1.9M | $3.1M | $23.2M |
| Jan 2027 | $9.2M | $2.2M | $7.0M | $20.1M |
| Dec 2026 | $5.1M | $1.9M | $3.1M | $13.1M |
| Nov 2026 | $5.0M | $1.9M | $3.1M | $10.0M |
| Oct 2026 | $5.1M | $3.4M | $1.7M | $6.8M |
| Sep 2026 | $6.5M | $2.4M | $4.1M | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $330K |
| Hometown Print | $390K |