| Droits TV | $1.4M |
| Bonus TV de Classement | $635K |
| Jour de match | $25K |
| Sponsoring | $19K |
| Merchandising | $528K |
| Prime de Coupe | $101K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $250K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $47K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $46K |
| Entretien installations | $587K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2027 | $2.9M | $3.1M | $-122K | $647K |
| Juin 2027 | $2.7M | $3.0M | $-237K | $2.3M |
| Mai 2027 | $2.7M | $5.0M | $-2.3M | $2.5M |
| Avr 2027 | $2.4M | $2.5M | $-73K | $4.9M |
| Mars 2027 | $2.5M | $2.2M | $315K | $4.9M |
| Févr 2027 | $2.7M | $2.2M | $492K | $4.6M |
| Janv 2027 | $2.6M | $1.9M | $656K | $4.1M |
| Déc 2026 | $3.3M | $1.9M | $1.4M | $3.5M |
| Nov 2026 | $2.5M | $1.9M | $652K | $2.1M |
| Oct 2026 | $2.5M | $3.1M | $-540K | $1.4M |
| Sept 2026 | $2.6M | $1.4M | $1.1M | $2.0M |
| Août 2026 | $0 | $0 | $0 | $824K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $117K |
| Hometown Print | $111K |