| Droits TV | $430 |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Salaires joueurs | $999K |
| Salaires staff | $10K |
| Amortissement Transferts | $333 |
| Intérêts de la Dette | $90K |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $13K | $1.2M | $-1.2M | $-6.5M |
| Aug 2027 | $6K | $498K | $-492K | $-5.3M |
| Jul 2027 | $12K | $404K | $-393K | $-4.8M |
| Jun 2027 | $6K | $402K | $-397K | $-4.4M |
| May 2027 | $6K | $630K | $-624K | $-4.0M |
| Apr 2027 | $6K | $385K | $-379K | $-3.4M |
| Mar 2027 | $6K | $366K | $-360K | $-3.0M |
| Feb 2027 | $6K | $364K | $-358K | $-2.7M |
| Jan 2027 | $6K | $351K | $-345K | $-2.3M |
| Dec 2026 | $7K | $359K | $-352K | $-2.0M |
| Nov 2026 | $8K | $424K | $-415K | $-1.6M |
| Oct 2026 | $10K | $1.3M | $-1.3M | $-1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $64K |