| Droits TV | $442K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $147K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $551K |
| Salaires staff | $17K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $16K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $210K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $593K | $794K | $-201K | $-3.6M |
| Jul 2027 | $592K | $748K | $-156K | $-3.4M |
| Jun 2027 | $676K | $754K | $-78K | $-3.2M |
| May 2027 | $590K | $1.2M | $-609K | $-3.1M |
| Apr 2027 | $587K | $763K | $-176K | $-2.5M |
| Mar 2027 | $600K | $813K | $-213K | $-2.3M |
| Feb 2027 | $628K | $896K | $-268K | $-2.1M |
| Jan 2027 | $630K | $919K | $-289K | $-1.9M |
| Dec 2026 | $609K | $878K | $-269K | $-1.6M |
| Nov 2026 | $632K | $926K | $-294K | $-1.3M |
| Oct 2026 | $720K | $2.3M | $-1.5M | $-1.0M |
| Sep 2026 | $791K | $753K | $37K | $537K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $46K |