| Droits TV | $1.5M |
| Bonus TV de Classement | $407K |
| Jour de match | $11K |
| Sponsoring | $2K |
| Merchandising | $93K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $615K |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $398K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $2.0M | $1.0M | $937K | $9.4M |
| Avr 2027 | $1.9M | $1.1M | $880K | $8.5M |
| Mars 2027 | $1.9M | $1.0M | $888K | $7.6M |
| Févr 2027 | $2.1M | $1.1M | $969K | $6.7M |
| Janv 2027 | $1.9M | $1.1M | $734K | $5.7M |
| Déc 2026 | $2.3M | $1.1M | $1.2M | $5.0M |
| Nov 2026 | $2.3M | $1.2M | $1.2M | $3.8M |
| Oct 2026 | $2.3M | $2.7M | $-385K | $2.6M |
| Sept 2026 | $2.4M | $908K | $1.5M | $3.0M |
| Août 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $22K |