| Droits TV | $3.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $45K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $48K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $57K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $867K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.7M | $2.0M | $2.7M | $17.9M |
| Jan 2027 | $5.8M | $2.3M | $3.6M | $15.3M |
| Dec 2026 | $4.7M | $2.0M | $2.6M | $11.8M |
| Nov 2026 | $4.7M | $2.0M | $2.7M | $9.2M |
| Oct 2026 | $4.8M | $3.4M | $1.4M | $6.4M |
| Sep 2026 | $5.1M | $2.0M | $3.1M | $5.0M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $270K |
| Local Dairy Co. | $274K |