| Droits TV | $4K |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $3K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $139K |
| Salaires joueurs | $1.7M |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $92K |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $67K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $149K | $1.9M | $-1.8M | $-9.4M |
| Nov 2027 | $551K | $1.9M | $-1.4M | $-7.7M |
| Oct 2027 | $686K | $1.9M | $-1.2M | $-6.3M |
| Sep 2027 | $450K | $1.9M | $-1.5M | $-5.1M |
| Aug 2027 | $894K | $514K | $380K | $-3.6M |
| Jul 2027 | $13K | $516K | $-504K | $-4.0M |
| Jun 2027 | $57K | $520K | $-463K | $-3.5M |
| May 2027 | $9K | $889K | $-881K | $-3.0M |
| Apr 2027 | $15K | $583K | $-568K | $-2.1M |
| Mar 2027 | $22K | $714K | $-692K | $-1.6M |
| Feb 2027 | $22K | $741K | $-720K | $-880K |
| Jan 2027 | $18K | $693K | $-675K | $-160K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $35K |