| Droits TV | $227K |
| Bonus TV de Classement | $40K |
| Jour de match | $360K |
| Sponsoring | $88K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $61K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $52K |
| Entretien installations | $504K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.2M | $1.9M | $374K | $3.3M |
| Jan 2027 | $2.1M | $2.0M | $108K | $2.9M |
| Dec 2026 | $2.2M | $1.7M | $454K | $2.8M |
| Nov 2026 | $2.3M | $1.8M | $479K | $2.3M |
| Oct 2026 | $2.0M | $2.9M | $-936K | $1.9M |
| Sep 2026 | $2.0M | $1.2M | $799K | $2.8M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $534K |
| Hometown Print | $519K |