| Droits TV | $1.0M |
| Bonus TV de Classement | $343K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $264K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $52K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $19K |
| Indemnités de Prêt (Dépense) | $22K |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $1.7M | $1.8M | $-143K | $-4.2M |
| Feb 2027 | $1.7M | $2.0M | $-221K | $-4.0M |
| Jan 2027 | $1.7M | $2.0M | $-310K | $-3.7M |
| Dec 2026 | $1.7M | $2.3M | $-569K | $-3.4M |
| Nov 2026 | $1.5M | $2.3M | $-821K | $-2.8M |
| Oct 2026 | $1.5M | $4.9M | $-3.4M | $-2.0M |
| Sep 2026 | $1.7M | $1.5M | $154K | $1.4M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $99K |
| Local Dairy Co. | $102K |