| Droits TV | $176K |
| Bonus TV de Classement | $25K |
| Jour de match | $7K |
| Sponsoring | $459 |
| Merchandising | $5K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $123K |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $145K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $213K | $286K | $-72K | $-363K |
| Jul 2027 | $241K | $322K | $-82K | $-291K |
| Jun 2027 | $240K | $324K | $-84K | $-209K |
| May 2027 | $263K | $328K | $-65K | $-125K |
| Apr 2027 | $287K | $310K | $-23K | $-60K |
| Mar 2027 | $289K | $287K | $2K | $-37K |
| Feb 2027 | $288K | $287K | $1K | $-39K |
| Jan 2027 | $285K | $288K | $-3K | $-40K |
| Dec 2026 | $296K | $288K | $8K | $-37K |
| Nov 2026 | $282K | $287K | $-5K | $-45K |
| Oct 2026 | $288K | $457K | $-170K | $-40K |
| Sep 2026 | $312K | $282K | $30K | $130K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $6K |