| Droits TV | $225K |
| Bonus TV de Classement | $76K |
| Jour de match | $29K |
| Sponsoring | $107K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $43K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.8M | $1.6M | $101K | $1.1M |
| Jan 2027 | $1.8M | $1.8M | $7K | $1.0M |
| Dec 2026 | $1.8M | $1.7M | $88K | $1.0M |
| Nov 2026 | $1.8M | $1.6M | $145K | $949K |
| Oct 2026 | $1.8M | $3.5M | $-1.7M | $804K |
| Sep 2026 | $1.8M | $1.3M | $498K | $2.5M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $660K |
| Hometown Print | $622K |