| Droits TV | $3.6M |
| Bonus TV de Classement | $143K |
| Jour de match | $12K |
| Sponsoring | $58K |
| Merchandising | $685K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $54K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $822K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.5M | $2.5M | $2.0M | $13.5M |
| Jan 2027 | $4.5M | $2.4M | $2.1M | $11.5M |
| Dec 2026 | $4.5M | $2.4M | $2.1M | $9.4M |
| Nov 2026 | $4.6M | $2.5M | $2.1M | $7.3M |
| Oct 2026 | $5.1M | $4.6M | $466K | $5.2M |
| Sep 2026 | $5.4M | $1.9M | $3.5M | $4.8M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $364K |
| Greenfield Foods | $336K |