| Droits TV | $2.5M |
| Bonus TV de Classement | $656K |
| Jour de match | $44K |
| Sponsoring | $3K |
| Merchandising | $242K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $791K |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $597K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $3.4M | $1.4M | $2.0M | $4.4M |
| Sep 2027 | $3.6M | $1.3M | $2.2M | $2.3M |
| Aug 2027 | $3.4M | $1.3M | $2.1M | $129K |
| Jul 2027 | $3.5M | $1.4M | $2.1M | $-2.0M |
| Jun 2027 | $3.4M | $1.2M | $2.2M | $-4.1M |
| May 2027 | $3.6M | $1.2M | $2.4M | $-6.3M |
| Apr 2027 | $3.6M | $1.3M | $2.3M | $-8.7M |
| Mar 2027 | $4.4M | $1.5M | $2.9M | $-11.0M |
| Feb 2027 | $3.1M | $1.2M | $1.9M | $-13.9M |
| Jan 2027 | $4.0M | $1.1M | $2.9M | $14.4M |
| Dec 2026 | $3.6M | $1.0M | $2.6M | $11.5M |
| Nov 2026 | $3.7M | $1.0M | $2.7M | $8.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $40K |