| Droits TV | $1.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $325 |
| Merchandising | $10K |
| Prime de Coupe | $221K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $932K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $287K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.6M | $1.2M | $371K | $7.4M |
| Sep 2027 | $1.4M | $1.8M | $-403K | $7.0M |
| Aug 2027 | $1.4M | $759K | $646K | $7.5M |
| Jul 2027 | $1.4M | $809K | $575K | $6.8M |
| Jun 2027 | $1.4M | $824K | $600K | $6.2M |
| May 2027 | $1.4M | $1.3M | $70K | $5.6M |
| Apr 2027 | $1.4M | $789K | $590K | $5.6M |
| Mar 2027 | $1.4M | $786K | $571K | $5.0M |
| Feb 2027 | $1.4M | $787K | $574K | $4.4M |
| Jan 2027 | $1.4M | $789K | $606K | $3.8M |
| Dec 2026 | $1.4M | $861K | $535K | $3.2M |
| Nov 2026 | $1.5M | $860K | $646K | $2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $4K |