| Droits TV | $746K |
| Bonus TV de Classement | $75K |
| Jour de match | $76K |
| Sponsoring | $85K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $66K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $50K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $22K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $483K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.8M | $608K | $-4.8M |
| Oct 2027 | $2.4M | $2.9M | $-546K | $-5.5M |
| Sep 2027 | $2.3M | $3.1M | $-771K | $-4.9M |
| Aug 2027 | $2.3M | $1.8M | $515K | $10.0M |
| Jul 2027 | $2.4M | $1.5M | $880K | $9.5M |
| Jun 2027 | $3.5M | $1.6M | $1.8M | $8.6M |
| May 2027 | $2.4M | $1.8M | $564K | $6.8M |
| Apr 2027 | $2.4M | $1.6M | $815K | $6.2M |
| Mar 2027 | $2.5M | $1.6M | $849K | $5.4M |
| Feb 2027 | $2.6M | $1.7M | $890K | $4.6M |
| Jan 2027 | $2.7M | $1.9M | $839K | $3.7M |
| Dec 2026 | $2.7M | $1.8M | $953K | $2.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $474K |
| Hometown Print | $551K |