| Droits TV | $1.0M |
| Bonus TV de Classement | $556K |
| Jour de match | $10K |
| Sponsoring | $16K |
| Merchandising | $325K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $50K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $16K |
| Entretien installations | $523K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.0M | $1.7M | $275K | $-1.3M |
| Jan 2027 | $1.9M | $1.9M | $-30K | $-1.6M |
| Dec 2026 | $1.9M | $2.1M | $-238K | $-1.6M |
| Nov 2026 | $1.8M | $2.2M | $-379K | $-1.4M |
| Oct 2026 | $1.7M | $4.9M | $-3.2M | $-1.0M |
| Sep 2026 | $3.1M | $1.6M | $1.4M | $2.2M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $104K |
| Hometown Print | $86K |