| Droits TV | $1.2M |
| Bonus TV de Classement | $55K |
| Jour de match | $7K |
| Sponsoring | $18K |
| Merchandising | $146K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $621K |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $341K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $998K | $468K | $9.7M |
| Oct 2027 | $1.6M | $1.6M | $8K | $9.2M |
| Sept 2027 | $1.5M | $1.7M | $-157K | $9.2M |
| Août 2027 | $1.7M | $1.5M | $167K | $9.3M |
| Juil 2027 | $1.8M | $1.3M | $430K | $9.2M |
| Juin 2027 | $1.8M | $1.5M | $208K | $8.7M |
| Mai 2027 | $1.4M | $1.7M | $-244K | $8.5M |
| Avr 2027 | $1.5M | $1.3M | $237K | $8.8M |
| Mars 2027 | $1.9M | $1.0M | $922K | $8.5M |
| Févr 2027 | $2.0M | $1.0M | $944K | $7.6M |
| Janv 2027 | $2.0M | $1.1M | $929K | $6.7M |
| Déc 2026 | $2.4M | $1.0M | $1.4M | $5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $106K |
| Hometown Print | $110K |