| Droits TV | $1.2M |
| Bonus TV de Classement | $686K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $71K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $501K |
| Salaires staff | $27K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $24K |
| Entretien installations | $377K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.0M | $929K | $1.1M | $12.7M |
| Jan 2027 | $2.8M | $931K | $1.9M | $12.9M |
| Dec 2026 | $4.6M | $1.0M | $3.6M | $11.1M |
| Nov 2026 | $3.5M | $990K | $2.5M | $7.5M |
| Oct 2026 | $2.6M | $1.4M | $1.3M | $5.0M |
| Sep 2026 | $4.3M | $941K | $3.4M | $3.8M |
| Aug 2026 | $0 | $0 | $0 | $381K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |