| Droits TV | $549K |
| Bonus TV de Classement | $152K |
| Jour de match | $0 |
| Sponsoring | $73K |
| Merchandising | $619K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $419K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.4M | $1.7M | $-350K | $-2.4M |
| Jan 2027 | $1.9M | $1.5M | $396K | $-2.0M |
| Dec 2026 | $1.4M | $1.5M | $-55K | $-2.4M |
| Nov 2026 | $1.4M | $1.5M | $-48K | $-2.4M |
| Oct 2026 | $1.5M | $4.4M | $-3.0M | $-2.3M |
| Sep 2026 | $1.5M | $1.6M | $-101K | $661K |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $424K |
| Local Dairy Co. | $447K |