| Droits TV | $2.2M |
| Bonus TV de Classement | $264K |
| Jour de match | $20K |
| Sponsoring | $39K |
| Merchandising | $565K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $39K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $50K |
| Entretien installations | $719K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.1M | $2.7M | $377K | $-1.3M |
| Oct 2027 | $3.4M | $3.4M | $20K | $-1.7M |
| Sept 2027 | $3.6M | $2.5M | $1.0M | $-1.7M |
| Août 2027 | $3.4M | $2.5M | $939K | $-2.8M |
| Juil 2027 | $3.8M | $2.4M | $1.4M | $-3.7M |
| Juin 2027 | $4.1M | $2.8M | $1.4M | $-5.1M |
| Mai 2027 | $3.6M | $2.9M | $755K | $-6.5M |
| Avr 2027 | $5.7M | $2.1M | $3.6M | $21.8M |
| Mars 2027 | $3.8M | $2.1M | $1.7M | $18.1M |
| Févr 2027 | $3.8M | $2.1M | $1.7M | $16.7M |
| Janv 2027 | $4.0M | $2.1M | $1.9M | $15.0M |
| Déc 2026 | $5.2M | $2.2M | $2.9M | $13.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $259K |
| Hometown Print | $205K |