| Droits TV | $1.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $156K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $188K |
| Salaires staff | $41K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $319K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.4M | $551K | $883K | $6.4M |
| Jan 2027 | $1.5M | $548K | $937K | $5.6M |
| Dec 2026 | $1.6M | $549K | $1.0M | $4.6M |
| Nov 2026 | $1.5M | $538K | $924K | $3.6M |
| Oct 2026 | $1.5M | $973K | $514K | $2.6M |
| Sep 2026 | $2.2M | $620K | $1.6M | $2.1M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $136K |
| Hometown Print | $133K |