| Droits TV | $990K |
| Bonus TV de Classement | $276K |
| Jour de match | $6K |
| Sponsoring | $1K |
| Merchandising | $78K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $442K |
| Salaires staff | $26K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $296K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.4M | $764K | $659K | $5.5M |
| Jul 2027 | $1.6M | $685K | $875K | $4.9M |
| Jun 2027 | $1.4M | $715K | $667K | $4.0M |
| May 2027 | $1.6M | $793K | $779K | $3.3M |
| Apr 2027 | $1.4M | $699K | $675K | $2.6M |
| Mar 2027 | $1.3M | $561K | $749K | $5.6M |
| Feb 2027 | $1.3M | $548K | $772K | $4.9M |
| Jan 2027 | $1.4M | $550K | $804K | $4.1M |
| Dec 2026 | $1.4M | $560K | $850K | $3.3M |
| Nov 2026 | $1.3M | $550K | $782K | $2.4M |
| Oct 2026 | $1.3M | $1.0M | $311K | $1.7M |
| Sep 2026 | $1.4M | $510K | $844K | $1.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $16K |