| Droits TV | $1.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $14K |
| Sponsoring | $2K |
| Merchandising | $96K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $426K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $343K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $789K | $526K | $2.2M |
| Oct 2027 | $1.5M | $1.2M | $286K | $1.7M |
| Sep 2027 | $1.6M | $1.2M | $407K | $1.4M |
| Aug 2027 | $1.4M | $917K | $495K | $990K |
| Jul 2027 | $1.6M | $930K | $652K | $496K |
| Jun 2027 | $1.5M | $911K | $629K | $-156K |
| May 2027 | $1.5M | $1.1M | $384K | $-786K |
| Apr 2027 | $1.3M | $899K | $408K | $-1.2M |
| Mar 2027 | $349K | $670K | $-321K | $-1.6M |
| Feb 2027 | $353K | $679K | $-326K | $-1.3M |
| Jan 2027 | $358K | $663K | $-305K | $-931K |
| Dec 2026 | $385K | $611K | $-226K | $-626K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $19K |