| Droits TV | $4.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $286K |
| Sponsoring | $58K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $58K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $53K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $150K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $6.8M | $4.8M | $2.0M | $16.2M |
| Jan 2027 | $6.9M | $4.6M | $2.3M | $14.2M |
| Dec 2026 | $6.8M | $4.7M | $2.1M | $11.8M |
| Nov 2026 | $6.7M | $4.6M | $2.1M | $9.7M |
| Oct 2026 | $6.9M | $4.7M | $2.2M | $7.6M |
| Sep 2026 | $7.0M | $2.9M | $4.1M | $5.4M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $341K |
| Hometown Print | $352K |