| Droits TV | $774K |
| Bonus TV de Classement | $304K |
| Jour de match | $307K |
| Sponsoring | $95K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $437K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $62K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $246K |
| Entretien installations | $824K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.8M | $3.3M | $1.5M | $5.2M |
| Jan 2027 | $4.1M | $3.0M | $1.1M | $3.8M |
| Dec 2026 | $4.1M | $2.9M | $1.2M | $2.7M |
| Nov 2026 | $4.0M | $2.9M | $1.0M | $1.4M |
| Oct 2026 | $4.5M | $5.9M | $-1.4M | $380K |
| Sep 2026 | $3.7M | $2.5M | $1.2M | $1.8M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $570K |
| Hometown Print | $574K |