| Droits TV | $2.5M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $82K |
| Sponsoring | $37K |
| Merchandising | $705K |
| Prime de Coupe | $369K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $142K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $60K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $287K |
| Entretien installations | $892K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $5.1M | $2.5M | $2.6M | $1.3M |
| Jan 2027 | $5.0M | $2.2M | $2.8M | $-1.3M |
| Dec 2026 | $4.6M | $2.1M | $2.5M | $-4.2M |
| Nov 2026 | $4.4M | $1.9M | $2.5M | $-6.6M |
| Oct 2026 | $4.4M | $3.6M | $725K | $9.9M |
| Sep 2026 | $4.4M | $1.6M | $2.8M | $9.2M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $226K |
| Local Dairy Co. | $224K |