| Droits TV | $1.2M |
| Bonus TV de Classement | $658K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $318K |
| 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 | $47K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $555K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $2.2M | $1.8M | $432K | $4.3M |
| Dec 2026 | $2.7M | $1.8M | $931K | $3.9M |
| Nov 2026 | $2.2M | $1.8M | $450K | $2.9M |
| Oct 2026 | $2.3M | $3.2M | $-910K | $2.5M |
| Sep 2026 | $2.9M | $1.4M | $1.6M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $120K |
| Hometown Print | $106K |