| Droits TV | $20K |
| Bonus TV de Classement | $0 |
| Jour de match | $21K |
| Sponsoring | $32K |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $57K |
| Salaires joueurs | $1.7M |
| Salaires staff | $45K |
| Amortissement Transferts | $77K |
| Intérêts de la Dette | $56K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $157K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $134K | $2.1M | $-1.9M | $-9.7M |
| Nov 2027 | $142K | $1.8M | $-1.6M | $-7.9M |
| Oct 2027 | $122K | $2.6M | $-2.5M | $-6.3M |
| Sep 2027 | $452K | $2.3M | $-1.8M | $-3.9M |
| Aug 2027 | $75K | $1.4M | $-1.4M | $-2.2M |
| Jul 2027 | $75K | $1.4M | $-1.3M | $-906K |
| Jun 2027 | $754K | $2.4M | $-1.6M | $313K |
| May 2027 | $74K | $3.3M | $-3.2M | $1.9M |
| Apr 2027 | $84K | $1.4M | $-1.3M | $5.0M |
| Mar 2027 | $133K | $1.6M | $-1.5M | $6.3M |
| Feb 2027 | $236K | $3.2M | $-2.9M | $7.7M |
| Jan 2027 | $183K | $2.0M | $-1.8M | $10.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $211K |
| Hometown Print | $176K |