| Droits TV | $137K |
| Bonus TV de Classement | $51K |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $47K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $187K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $4K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $123K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $241K | $325K | $-84K | $-820K |
| Jul 2027 | $246K | $313K | $-67K | $-736K |
| Jun 2027 | $237K | $313K | $-76K | $-669K |
| May 2027 | $240K | $308K | $-69K | $-594K |
| Apr 2027 | $239K | $315K | $-76K | $-525K |
| Mar 2027 | $241K | $319K | $-78K | $-449K |
| Feb 2027 | $248K | $456K | $-208K | $-371K |
| Jan 2027 | $246K | $360K | $-113K | $-163K |
| Dec 2026 | $254K | $383K | $-128K | $-50K |
| Nov 2026 | $264K | $379K | $-115K | $78K |
| Oct 2026 | $250K | $580K | $-331K | $193K |
| Sep 2026 | $318K | $294K | $24K | $524K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $60K |