| Droits TV | $1.2M |
| Bonus TV de Classement | $104K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $103K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $295K |
| Salaires staff | $31K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $9K |
| Entretien installations | $312K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.5M | $647K | $820K | $5.3M |
| Jan 2027 | $1.5M | $643K | $850K | $4.5M |
| Dec 2026 | $1.6M | $656K | $963K | $3.7M |
| Nov 2026 | $1.5M | $657K | $826K | $2.7M |
| Oct 2026 | $1.6M | $1.3M | $247K | $1.9M |
| Sep 2026 | $1.8M | $685K | $1.1M | $1.6M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |