| Droits TV | $2.7M |
| Bonus TV de Classement | $722K |
| Jour de match | $79K |
| Sponsoring | $39K |
| Merchandising | $591K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $74K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $43K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $14K |
| Entretien installations | $771K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.2M | $2.7M | $1.4M | $14.3M |
| Jan 2027 | $4.2M | $2.5M | $1.7M | $13.0M |
| Dec 2026 | $4.7M | $2.6M | $2.1M | $11.3M |
| Nov 2026 | $4.0M | $2.2M | $1.8M | $9.2M |
| Oct 2026 | $4.0M | $3.5M | $424K | $7.4M |
| Sep 2026 | $4.1M | $1.3M | $2.8M | $6.9M |
| Aug 2026 | $0 | $0 | $0 | $4.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $220K |
| Greenfield Foods | $249K |