| Droits TV | $3.6M |
| Bonus TV de Classement | $423K |
| Jour de match | $0 |
| Sponsoring | $50K |
| Merchandising | $915K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $45K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $902K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $5.0M | $2.3M | $2.7M | $18.3M |
| Dec 2026 | $6.3M | $1.5M | $4.7M | $15.5M |
| Nov 2026 | $6.3M | $2.1M | $4.2M | $13.7M |
| Oct 2026 | $5.9M | $1.9M | $4.0M | $9.5M |
| Sep 2026 | $4.9M | $1.4M | $3.5M | $5.4M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $316K |
| Local Dairy Co. | $287K |