| Droits TV | $2.0M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $526K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $62K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $703K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.7M | $2.0M | $1.8M | $-4.0M |
| Jan 2027 | $7.7M | $2.5M | $5.2M | $22.6M |
| Dec 2026 | $6.7M | $1.9M | $4.7M | $17.4M |
| Nov 2026 | $6.7M | $1.9M | $4.7M | $12.7M |
| Oct 2026 | $5.3M | $3.4M | $2.0M | $8.0M |
| Sep 2026 | $6.8M | $1.8M | $5.0M | $6.0M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $185K |
| Local Dairy Co. | $191K |