| Droits TV | $2.0M |
| Bonus TV de Classement | $541K |
| Jour de match | $35K |
| Sponsoring | $27K |
| Merchandising | $773K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $51K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $57K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $747K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $3.5M | $2.4M | $1.1M | $7.5M |
| Dec 2026 | $3.5M | $2.5M | $1.1M | $6.4M |
| Nov 2026 | $4.0M | $2.5M | $1.5M | $5.3M |
| Oct 2026 | $3.6M | $3.8M | $-181K | $3.8M |
| Sep 2026 | $4.5M | $2.2M | $2.4M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $163K |
| Hometown Print | $166K |