| Droits TV | $1.1M |
| Bonus TV de Classement | $282K |
| Jour de match | $0 |
| Sponsoring | $15K |
| Merchandising | $406K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $49K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $421K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $1.8M | $1.5M | $306K | $3.2M |
| Feb 2027 | $1.8M | $1.4M | $328K | $2.9M |
| Jan 2027 | $2.0M | $1.6M | $402K | $2.9M |
| Dec 2026 | $1.9M | $1.8M | $63K | $2.5M |
| Nov 2026 | $1.9M | $1.9M | $9K | $2.5M |
| Oct 2026 | $1.8M | $1.8M | $-85K | $2.5M |
| Sep 2026 | $2.1M | $1.1M | $1.0M | $2.6M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $79K |
| Hometown Print | $102K |