| Droits TV | $3.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $7K |
| Sponsoring | $50K |
| Merchandising | $682K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $75K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $48K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $283K |
| Entretien installations | $761K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.3M | $2.5M | $1.8M | $13.6M |
| Jan 2027 | $4.3M | $2.2M | $2.1M | $12.4M |
| Dec 2026 | $4.3M | $2.0M | $2.2M | $10.3M |
| Nov 2026 | $4.5M | $2.1M | $2.4M | $8.1M |
| Oct 2026 | $4.4M | $3.3M | $1.1M | $5.6M |
| Sep 2026 | $5.1M | $1.7M | $3.4M | $4.6M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $286K |
| Local Dairy Co. | $314K |