| Droits TV | $2.7M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $775K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $220K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $51K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $889K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.8M | $2.7M | $2.1M | $18.2M |
| Jan 2027 | $4.7M | $3.7M | $952K | $16.1M |
| Dec 2026 | $8.0M | $2.4M | $5.7M | $15.1M |
| Nov 2026 | $4.5M | $2.4M | $2.1M | $9.5M |
| Oct 2026 | $4.7M | $2.5M | $2.1M | $7.3M |
| Sep 2026 | $4.5M | $1.2M | $3.3M | $5.2M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $260K |
| Hometown Print | $199K |