| Droits TV | $2.3M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $45K |
| Sponsoring | $33K |
| Merchandising | $471K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $650K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.1M | $2.2M | $1.9M | $13.9M |
| Jan 2027 | $4.2M | $2.1M | $2.1M | $11.9M |
| Dec 2026 | $4.1M | $2.1M | $2.0M | $9.8M |
| Nov 2026 | $4.0M | $2.1M | $1.8M | $7.9M |
| Oct 2026 | $4.2M | $2.2M | $2.0M | $6.1M |
| Sep 2026 | $4.3M | $992K | $3.3M | $4.1M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $218K |
| Local Dairy Co. | $183K |