| Droits TV | $1.4M |
| Bonus TV de Classement | $260K |
| Jour de match | $6K |
| Sponsoring | $22K |
| Merchandising | $271K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $155 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $459K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $1.9M | $2.2M | $-219K | $-34K |
| Avr 2027 | $2.0M | $1.9M | $106K | $185K |
| Mars 2027 | $2.0M | $2.1M | $-123K | $80K |
| Févr 2027 | $1.9M | $1.8M | $87K | $202K |
| Janv 2027 | $2.0M | $1.8M | $154K | $116K |
| Déc 2026 | $1.9M | $1.7M | $193K | $-39K |
| Nov 2026 | $1.9M | $1.8M | $70K | $-232K |
| Oct 2026 | $1.9M | $3.6M | $-1.7M | $-302K |
| Sept 2026 | $2.1M | $1.7M | $382K | $1.4M |
| Août 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $146K |
| Greenfield Foods | $117K |