| Droits TV | $3.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $151K |
| Sponsoring | $50K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $41K |
| Amortissement Transferts | $86K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $860K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.7M | $2.5M | $2.2M | $26.5M |
| Jul 2027 | $4.7M | $2.5M | $2.2M | $24.4M |
| Jun 2027 | $5.2M | $2.6M | $2.6M | $22.1M |
| May 2027 | $5.9M | $2.8M | $3.1M | $19.4M |
| Apr 2027 | $6.1M | $3.1M | $3.0M | $16.2M |
| Mar 2027 | $5.3M | $2.1M | $3.2M | $13.1M |
| Feb 2027 | $5.3M | $1.8M | $3.5M | $24.7M |
| Jan 2027 | $7.8M | $1.8M | $6.0M | $21.6M |
| Dec 2026 | $5.5M | $1.8M | $3.7M | $15.6M |
| Nov 2026 | $6.0M | $2.0M | $4.0M | $12.0M |
| Oct 2026 | $5.3M | $4.6M | $766K | $7.9M |
| Sep 2026 | $5.2M | $1.8M | $3.4M | $7.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $295K |
| Hometown Print | $302K |