| Droits TV | $4.0M |
| Bonus TV de Classement | $260K |
| Jour de match | $0 |
| Sponsoring | $59K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $55K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $5.7M | $3.0M | $2.7M | $15.7M |
| Jan 2027 | $5.9M | $3.4M | $2.4M | $13.8M |
| Dec 2026 | $6.1M | $3.2M | $2.9M | $11.3M |
| Nov 2026 | $5.9M | $3.4M | $2.5M | $8.3M |
| Oct 2026 | $5.6M | $5.7M | $-90K | $5.8M |
| Sep 2026 | $6.4M | $2.8M | $3.6M | $5.9M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $355K |
| Greenfield Foods | $356K |