| Droits TV | $223K |
| Bonus TV de Classement | $118K |
| Jour de match | $99K |
| Sponsoring | $94K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $59K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $35K |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $2.2M | $1.9M | $266K | $2.4M |
| Jan 2027 | $2.1M | $1.8M | $293K | $2.1M |
| Dec 2026 | $2.2M | $1.8M | $374K | $1.8M |
| Nov 2026 | $2.2M | $1.9M | $322K | $1.5M |
| Oct 2026 | $2.2M | $3.7M | $-1.5M | $1.1M |
| Sep 2026 | $2.0M | $1.2M | $805K | $2.7M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $573K |
| Local Dairy Co. | $552K |