| Droits TV | $790K |
| Bonus TV de Classement | $0 |
| Jour de match | $52K |
| Sponsoring | $97K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $140K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $32K |
| Entretien installations | $489K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.4M | $2.6M | $-193K | $3.3M |
| Jan 2027 | $2.3M | $2.6M | $-265K | $3.5M |
| Dec 2026 | $2.4M | $2.5M | $-141K | $3.7M |
| Nov 2026 | $2.4M | $3.0M | $-574K | $3.9M |
| Oct 2026 | $2.5M | $4.5M | $-2.1M | $4.4M |
| Sep 2026 | $3.2M | $1.8M | $1.4M | $6.5M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $627K |
| Hometown Print | $533K |