| Droits TV | $227K |
| Bonus TV de Classement | $80K |
| Jour de match | $0 |
| Sponsoring | $87K |
| Merchandising | $3.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $120K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $50K |
| Amortissement Transferts | $318K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $500K |
| Entretien installations | $874K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $4.5M | $4.8M | $-333K | $14.4M |
| Juil 2027 | $5.3M | $4.4M | $864K | $14.4M |
| Juin 2027 | $5.3M | $2.7M | $2.6M | $28.8M |
| Mai 2027 | $5.3M | $2.8M | $2.5M | $26.2M |
| Avr 2027 | $5.6M | $2.9M | $2.7M | $23.7M |
| Mars 2027 | $5.9M | $3.0M | $2.9M | $20.9M |
| Févr 2027 | $5.9M | $2.8M | $3.1M | $18.0M |
| Janv 2027 | $5.6M | $2.6M | $3.0M | $14.9M |
| Déc 2026 | $5.8M | $2.6M | $3.2M | $12.0M |
| Nov 2026 | $6.0M | $2.6M | $3.4M | $8.8M |
| Oct 2026 | $5.5M | $3.3M | $2.2M | $5.4M |
| Sept 2026 | $4.3M | $1.6M | $2.8M | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $554K |
| Hometown Print | $487K |