| Droits TV | $3.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $7K |
| Sponsoring | $48K |
| Merchandising | $677K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $14K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $55K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $770K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.3M | $2.0M | $2.3M | $15.1M |
| Jan 2027 | $4.3M | $2.0M | $2.3M | $12.8M |
| Dec 2026 | $4.3M | $1.8M | $2.5M | $10.5M |
| Nov 2026 | $4.3M | $1.9M | $2.4M | $8.0M |
| Oct 2026 | $4.4M | $3.1M | $1.3M | $5.7M |
| Sep 2026 | $4.7M | $1.6M | $3.1M | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $299K |
| Hometown Print | $281K |