| Droits TV | $445K |
| Bonus TV de Classement | $193K |
| Jour de match | $0 |
| Sponsoring | $59K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $512K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $3.7M | $1.8M | $1.9M | $14.8M |
| Juil 2027 | $2.2M | $2.0M | $249K | $12.9M |
| Juin 2027 | $3.1M | $1.9M | $1.2M | $12.7M |
| Mai 2027 | $2.3M | $2.1M | $155K | $11.5M |
| Avr 2027 | $2.3M | $2.4M | $-109K | $11.4M |
| Mars 2027 | $2.4M | $2.0M | $427K | $11.5M |
| Févr 2027 | $2.5M | $2.3M | $195K | $11.1M |
| Janv 2027 | $2.4M | $1.9M | $482K | $10.9M |
| Déc 2026 | $2.3M | $1.8M | $479K | $10.4M |
| Nov 2026 | $2.3M | $2.0M | $349K | $9.9M |
| Oct 2026 | $2.2M | $2.9M | $-694K | $9.5M |
| Sept 2026 | $3.2M | $1.9M | $1.4M | $10.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $386K |
| Hometown Print | $319K |