| Droits TV | $234K |
| Bonus TV de Classement | $141K |
| Jour de match | $412K |
| Sponsoring | $91K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $600K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $2.7M | $2.4M | $291K | $2.3M |
| Dec 2026 | $2.7M | $2.4M | $301K | $2.0M |
| Nov 2026 | $2.8M | $2.5M | $262K | $1.7M |
| Oct 2026 | $2.4M | $4.4M | $-2.0M | $1.4M |
| Sep 2026 | $2.1M | $1.7M | $433K | $3.4M |
| Aug 2026 | $0 | $0 | $0 | $3.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $546K |
| Hometown Print | $552K |