| Droits TV | $1.7M |
| Bonus TV de Classement | $188K |
| Jour de match | $0 |
| Sponsoring | $24K |
| Merchandising | $345K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $777K |
| Salaires staff | $56K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $533K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.3M | $1.4M | $899K | $6.0M |
| Jan 2027 | $2.3M | $1.5M | $759K | $5.1M |
| Dec 2026 | $2.3M | $1.4M | $918K | $4.4M |
| Nov 2026 | $2.5M | $1.4M | $1.1M | $3.4M |
| Oct 2026 | $2.3M | $2.4M | $-78K | $2.3M |
| Sep 2026 | $2.5M | $1.4M | $1.1M | $2.4M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $133K |
| Greenfield Foods | $154K |