| Droits TV | $40K |
| Bonus TV de Classement | $0 |
| Jour de match | $20K |
| Sponsoring | $34K |
| Merchandising | $4K |
| Prime de Coupe | $173K |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $139K |
| Salaires joueurs | $2.8M |
| Salaires staff | $48K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $200K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $409K | $3.1M | $-2.7M | $9.9M |
| Nov 2027 | $278K | $2.4M | $-2.1M | $12.9M |
| Oct 2027 | $322K | $2.5M | $-2.2M | $15.4M |
| Sep 2027 | $231K | $4.8M | $-4.6M | $18.2M |
| Aug 2027 | $81K | $1.9M | $-1.8M | $23.5M |
| Jul 2027 | $158K | $1.9M | $-1.7M | $26.3M |
| Jun 2027 | $1.1M | $1.8M | $-664K | $27.9M |
| May 2027 | $80K | $4.1M | $-4.0M | $28.6M |
| Apr 2027 | $81K | $2.5M | $-2.5M | $32.6M |
| Mar 2027 | $125K | $1.9M | $-1.8M | $35.0M |
| Feb 2027 | $145K | $2.8M | $-2.6M | $36.8M |
| Jan 2027 | $312K | $2.2M | $-1.9M | $39.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $178K |
| Hometown Print | $226K |