| Droits TV | $2.5M |
| Bonus TV de Classement | $298K |
| Jour de match | $35K |
| Sponsoring | $38K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $49K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $733K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $4.0M | $2.2M | $1.7M | $8.8M |
| Dec 2026 | $4.3M | $2.2M | $2.0M | $7.1M |
| Nov 2026 | $4.6M | $2.3M | $2.3M | $5.0M |
| Oct 2026 | $4.9M | $6.7M | $-1.9M | $2.8M |
| Sep 2026 | $4.9M | $2.2M | $2.7M | $4.6M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $232K |
| Greenfield Foods | $226K |