| Droits TV | $152K |
| Bonus TV de Classement | $81K |
| Jour de match | $8K |
| Sponsoring | $2K |
| Merchandising | $40K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $307K |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $14K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $226K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $282K | $566K | $-283K | $-3.1M |
| Sep 2027 | $287K | $656K | $-369K | $-2.8M |
| Aug 2027 | $289K | $647K | $-358K | $-2.4M |
| Jul 2027 | $287K | $651K | $-365K | $-2.1M |
| Jun 2027 | $276K | $651K | $-376K | $-1.7M |
| May 2027 | $295K | $684K | $-388K | $-1.3M |
| Apr 2027 | $338K | $648K | $-310K | $-950K |
| Mar 2027 | $268K | $526K | $-258K | $-640K |
| Feb 2027 | $272K | $647K | $-375K | $-383K |
| Jan 2027 | $274K | $602K | $-328K | $-8K |
| Dec 2026 | $327K | $366K | $-39K | $320K |
| Nov 2026 | $266K | $358K | $-92K | $359K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $20K |