| Droits TV | $1.0M |
| Bonus TV de Classement | $343K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $336K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $158K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $60K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $110K |
| Entretien installations | $480K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.1M | $2.0M | $143K | $1.4M |
| Jan 2027 | $1.7M | $1.9M | $-130K | $1.5M |
| Dec 2026 | $2.1M | $1.9M | $240K | $1.6M |
| Nov 2026 | $1.8M | $1.8M | $-65K | $1.3M |
| Oct 2026 | $1.8M | $4.1M | $-2.3M | $1.4M |
| Sep 2026 | $2.8M | $1.3M | $1.6M | $3.7M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $105K |
| Local Dairy Co. | $103K |