| Droits TV | $1.0M |
| Bonus TV de Classement | $208K |
| Jour de match | $8K |
| Sponsoring | $14K |
| Merchandising | $248K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $99K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $759K |
| Salaires staff | $63K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $911 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $436K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.6M | $1.3M | $349K | $-101K |
| Jan 2027 | $1.5M | $1.3M | $201K | $-457K |
| Dec 2026 | $1.6M | $1.4M | $124K | $-665K |
| Nov 2026 | $1.5M | $1.5M | $65K | $-797K |
| Oct 2026 | $1.6M | $3.3M | $-1.7M | $-869K |
| Sep 2026 | $1.6M | $1.6M | $-44K | $850K |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $79K |
| Hometown Print | $93K |