| Droits TV | $421K |
| Bonus TV de Classement | $143K |
| Jour de match | $831 |
| Sponsoring | $4K |
| Merchandising | $109K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $50K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $770K |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $34K |
| Indemnités de Prêt (Dépense) | $19K |
| Entretien installations | $272K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $728K | $1.1M | $-390K | $-7.6M |
| Sep 2027 | $637K | $2.3M | $-1.7M | $-7.3M |
| Aug 2027 | $782K | $1.0M | $-234K | $-5.6M |
| Jul 2027 | $1.8M | $1.5M | $338K | $-5.4M |
| Jun 2027 | $1.1M | $1.0M | $46K | $-5.7M |
| May 2027 | $733K | $1.3M | $-612K | $-5.7M |
| Apr 2027 | $735K | $1.0M | $-295K | $-5.1M |
| Mar 2027 | $920K | $1.3M | $-330K | $-4.8M |
| Feb 2027 | $785K | $1.4M | $-634K | $-4.5M |
| Jan 2027 | $785K | $1.5M | $-671K | $-3.9M |
| Dec 2026 | $769K | $1.3M | $-549K | $-3.2M |
| Nov 2026 | $763K | $1.4M | $-626K | $-2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $49K |