| Droits TV | $1.7M |
| Bonus TV de Classement | $159K |
| Jour de match | $6K |
| Sponsoring | $23K |
| Merchandising | $531K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $29K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $66K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $576K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.5M | $2.6M | $-80K | $2.1M |
| Jan 2027 | $2.5M | $2.2M | $310K | $2.2M |
| Dec 2026 | $2.4M | $2.1M | $292K | $1.9M |
| Nov 2026 | $2.5M | $2.3M | $192K | $1.6M |
| Oct 2026 | $2.4M | $4.5M | $-2.1M | $1.4M |
| Sep 2026 | $2.6M | $1.6M | $1.0M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $136K |
| Local Dairy Co. | $145K |