| Droits TV | $1.0M |
| Bonus TV de Classement | $473K |
| Jour de match | $0 |
| Sponsoring | $15K |
| Merchandising | $415K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $32K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $60K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $64K |
| Entretien installations | $563K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.9M | $2.1M | $-166K | $1.2M |
| Jan 2027 | $1.9M | $1.9M | $29K | $1.3M |
| Dec 2026 | $2.3M | $1.9M | $402K | $1.3M |
| Nov 2026 | $2.1M | $1.9M | $178K | $902K |
| Oct 2026 | $2.2M | $5.0M | $-2.9M | $724K |
| Sep 2026 | $2.2M | $1.8M | $407K | $3.6M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $84K |
| Greenfield Foods | $96K |