| Droits TV | $2.1M |
| Bonus TV de Classement | $84K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $783K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $835K |
| Salaires staff | $53K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $649K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.0M | $1.5M | $1.5M | $-8.4M |
| Jan 2027 | $3.7M | $1.4M | $2.3M | $10.4M |
| Dec 2026 | $3.0M | $1.4M | $1.6M | $8.1M |
| Nov 2026 | $3.1M | $1.4M | $1.6M | $6.5M |
| Oct 2026 | $3.1M | $2.2M | $922K | $4.9M |
| Sep 2026 | $3.6M | $1.5M | $2.1M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $173K |
| Local Dairy Co. | $213K |