| Droits TV | $129K |
| Bonus TV de Classement | $19K |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $46K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $370K |
| Salaires staff | $13K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $16K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $118K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $200K | $520K | $-320K | $-3.6M |
| May 2027 | $201K | $656K | $-455K | $-3.3M |
| Apr 2027 | $200K | $506K | $-306K | $-2.8M |
| Mar 2027 | $499K | $523K | $-24K | $-2.5M |
| Feb 2027 | $205K | $473K | $-268K | $-2.4M |
| Jan 2027 | $211K | $477K | $-266K | $-2.1M |
| Dec 2026 | $215K | $510K | $-295K | $-1.8M |
| Nov 2026 | $201K | $572K | $-371K | $-1.5M |
| Oct 2026 | $220K | $1.7M | $-1.5M | $-1.2M |
| Sep 2026 | $280K | $450K | $-170K | $330K |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $65K |