| Droits TV | $3.6M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $1.2M |
| 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 | $55K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $6.3M | $2.9M | $3.4M | $25.8M |
| Jan 2027 | $6.4M | $3.0M | $3.4M | $22.4M |
| Dec 2026 | $9.9M | $2.8M | $7.0M | $19.0M |
| Nov 2026 | $6.1M | $3.3M | $2.8M | $12.0M |
| Oct 2026 | $6.4M | $4.1M | $2.3M | $9.2M |
| Sep 2026 | $6.6M | $1.8M | $4.8M | $6.9M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $345K |
| Local Dairy Co. | $333K |