| Droits TV | $230K |
| Bonus TV de Classement | $109K |
| Jour de match | $31K |
| Sponsoring | $90K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $141K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $49K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $4K |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $464K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.0M | $1.9M | $109K | $-936K |
| Jan 2027 | $1.7M | $2.0M | $-314K | $-1.1M |
| Dec 2026 | $1.7M | $1.9M | $-198K | $-743K |
| Nov 2026 | $1.7M | $1.9M | $-204K | $-551K |
| Oct 2026 | $1.7M | $4.0M | $-2.3M | $-354K |
| Sep 2026 | $1.8M | $1.5M | $240K | $1.9M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $521K |
| Hometown Print | $561K |