| Droits TV | $480K |
| Bonus TV de Classement | $231K |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $354K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $33K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $347K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $1.1M | $1.6M | $-526K | $-507K |
| Apr 2027 | $1.1M | $973K | $142K | $19K |
| Mar 2027 | $1.1M | $974K | $151K | $-123K |
| Feb 2027 | $2.2M | $1.0M | $1.2M | $-274K |
| Jan 2027 | $1.1M | $1.0M | $111K | $-1.5M |
| Dec 2026 | $1.1M | $1.2M | $-84K | $-1.6M |
| Nov 2026 | $1.1M | $1.3M | $-185K | $-1.5M |
| Oct 2026 | $992K | $2.8M | $-1.8M | $-1.3M |
| Sep 2026 | $1.1M | $1.1M | $-9K | $499K |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $318K |
| Hometown Print | $352K |