| Droits TV | $628K |
| Bonus TV de Classement | $60K |
| Jour de match | $0 |
| Sponsoring | $81K |
| Merchandising | $378K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $251K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.1M | $1.3M | $-200K | $-2.6M |
| Jan 2027 | $2.0M | $1.4M | $528K | $-2.4M |
| Dec 2026 | $1.2M | $1.4M | $-268K | $-2.9M |
| Nov 2026 | $1.2M | $1.4M | $-216K | $-2.6M |
| Oct 2026 | $1.2M | $4.1M | $-2.9M | $-2.4M |
| Sep 2026 | $1.2M | $1.3M | $-48K | $460K |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $498K |
| Greenfield Foods | $478K |