| Droits TV | $126K |
| Bonus TV de Classement | $9K |
| Jour de match | $19K |
| Sponsoring | $4K |
| Merchandising | $44K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $130K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $474K |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $14K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $118K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $333K | $621K | $-288K | $-3.2M |
| Sep 2027 | $218K | $883K | $-665K | $-2.9M |
| Aug 2027 | $217K | $406K | $-189K | $-2.2M |
| Jul 2027 | $229K | $365K | $-136K | $-2.0M |
| Jun 2027 | $219K | $364K | $-145K | $-1.9M |
| May 2027 | $221K | $364K | $-143K | $-1.8M |
| Apr 2027 | $221K | $381K | $-160K | $-1.6M |
| Mar 2027 | $219K | $367K | $-147K | $-1.4M |
| Feb 2027 | $222K | $385K | $-163K | $-1.3M |
| Jan 2027 | $232K | $367K | $-135K | $-1.1M |
| Dec 2026 | $237K | $397K | $-161K | $-1.0M |
| Nov 2026 | $206K | $448K | $-241K | $-844K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $51K |