| Droits TV | $4.4M |
| Bonus TV de Classement | $175K |
| Jour de match | $0 |
| Sponsoring | $62K |
| Merchandising | $937K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $61K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $968K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $5.6M | $2.3M | $3.3M | $22.2M |
| Jan 2027 | $7.1M | $2.3M | $4.7M | $18.8M |
| Dec 2026 | $5.6M | $2.2M | $3.3M | $14.1M |
| Nov 2026 | $5.6M | $2.2M | $3.4M | $10.8M |
| Oct 2026 | $5.9M | $4.3M | $1.5M | $7.4M |
| Sep 2026 | $6.6M | $2.6M | $4.0M | $5.9M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $331K |
| Local Dairy Co. | $408K |