| Droits TV | $1.0M |
| Bonus TV de Classement | $137K |
| Jour de match | $0 |
| Sponsoring | $15K |
| Merchandising | $388K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $161K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $62K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $98 |
| Indemnités de Prêt (Dépense) | $287K |
| Entretien installations | $517K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.9M | $2.3M | $-417K | $-218K |
| Jan 2027 | $1.6M | $2.1M | $-506K | $339K |
| Dec 2026 | $1.8M | $2.1M | $-341K | $845K |
| Nov 2026 | $1.6M | $2.1M | $-513K | $1.2M |
| Oct 2026 | $1.7M | $4.5M | $-2.7M | $1.7M |
| Sep 2026 | $3.1M | $1.8M | $1.3M | $4.4M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $83K |
| Local Dairy Co. | $94K |