| Droits TV | $510K |
| Bonus TV de Classement | $94K |
| Jour de match | $34K |
| Sponsoring | $674 |
| Merchandising | $42K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $433K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $233K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $681K | $684K | $-3K | $-829K |
| Jul 2027 | $714K | $664K | $51K | $-826K |
| Jun 2027 | $672K | $697K | $-25K | $-876K |
| May 2027 | $686K | $1.2M | $-549K | $-851K |
| Apr 2027 | $713K | $838K | $-125K | $-302K |
| Mar 2027 | $652K | $604K | $48K | $-177K |
| Feb 2027 | $593K | $586K | $7K | $-226K |
| Jan 2027 | $571K | $646K | $-74K | $-232K |
| Dec 2026 | $594K | $589K | $6K | $-158K |
| Nov 2026 | $612K | $590K | $22K | $-163K |
| Oct 2026 | $635K | $1.3M | $-712K | $-186K |
| Sep 2026 | $562K | $536K | $26K | $526K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $8K |