| Droits TV | $1.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $27K |
| Sponsoring | $2K |
| Merchandising | $27K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $824K |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $313K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $1.1M | $360K | $11.5M |
| Oct 2027 | $1.7M | $1.3M | $449K | $11.1M |
| Sep 2027 | $1.6M | $1.7M | $-84K | $10.7M |
| Aug 2027 | $1.6M | $954K | $623K | $10.8M |
| Jul 2027 | $4.2M | $891K | $3.3M | $10.1M |
| Jun 2027 | $1.6M | $881K | $747K | $6.8M |
| May 2027 | $1.6M | $953K | $608K | $6.1M |
| Apr 2027 | $1.5M | $885K | $661K | $5.5M |
| Mar 2027 | $1.6M | $895K | $660K | $4.8M |
| Feb 2027 | $1.5M | $925K | $597K | $4.2M |
| Jan 2027 | $1.5M | $892K | $638K | $3.6M |
| Dec 2026 | $1.4M | $969K | $437K | $2.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $23K |