| Droits TV | $230K |
| Bonus TV de Classement | $55K |
| Jour de match | $37K |
| Sponsoring | $100K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $56K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $44K |
| Entretien installations | $385K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.7M | $1.5M | $192K | $217K |
| Jan 2027 | $1.7M | $1.5M | $189K | $25K |
| Dec 2026 | $1.7M | $1.4M | $351K | $-164K |
| Nov 2026 | $1.8M | $1.4M | $343K | $-515K |
| Oct 2026 | $1.8M | $4.0M | $-2.2M | $-857K |
| Sep 2026 | $1.7M | $1.1M | $610K | $1.4M |
| Aug 2026 | $0 | $0 | $0 | $778K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $529K |
| Greenfield Foods | $668K |