| Droits TV | $149K |
| Bonus TV de Classement | $70K |
| Jour de match | $12K |
| Sponsoring | $5K |
| Merchandising | $54K |
| Prime de Coupe | $87K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $11K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $226K |
| Salaires staff | $8K |
| Amortissement Transferts | $145 |
| Intérêts de la Dette | $9K |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $131K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $388K | $376K | $12K | $-2.0M |
| Oct 2027 | $296K | $468K | $-172K | $-2.0M |
| Sep 2027 | $318K | $1.1M | $-763K | $-1.9M |
| Aug 2027 | $279K | $380K | $-102K | $-1.1M |
| Jul 2027 | $279K | $365K | $-86K | $-996K |
| Jun 2027 | $267K | $358K | $-91K | $-910K |
| May 2027 | $265K | $386K | $-121K | $-819K |
| Apr 2027 | $263K | $352K | $-89K | $-699K |
| Mar 2027 | $271K | $360K | $-89K | $-610K |
| Feb 2027 | $263K | $379K | $-115K | $-521K |
| Jan 2027 | $252K | $412K | $-160K | $-406K |
| Dec 2026 | $254K | $373K | $-119K | $-246K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $65K |