| Droits TV | $2.4M |
| Bonus TV de Classement | $801K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $594K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $643K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.9M | $2.1M | $1.8M | $11.2M |
| Jan 2027 | $6.0M | $2.5M | $3.5M | $9.4M |
| Dec 2026 | $3.9M | $2.0M | $1.9M | $5.9M |
| Nov 2026 | $3.9M | $2.0M | $2.0M | $4.1M |
| Oct 2026 | $3.9M | $4.6M | $-757K | $2.1M |
| Sep 2026 | $3.9M | $1.8M | $2.1M | $2.9M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $189K |
| Local Dairy Co. | $235K |