| Droits TV | $1.0M |
| Bonus TV de Classement | $247K |
| Jour de match | $48K |
| Sponsoring | $1K |
| Merchandising | $37K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $489K |
| Salaires staff | $17K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $92K |
| Entretien installations | $266K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.3M | $865K | $481K | $3.9M |
| Jan 2027 | $1.2M | $680K | $551K | $3.8M |
| Dec 2026 | $1.3M | $708K | $590K | $3.3M |
| Nov 2026 | $1.4M | $723K | $707K | $2.7M |
| Oct 2026 | $1.4M | $700K | $708K | $2.0M |
| Sep 2026 | $1.4M | $373K | $1.0M | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $300K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $14K |