| Droits TV | $453K |
| Bonus TV de Classement | $124K |
| Jour de match | $49K |
| Sponsoring | $57K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $14K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $55K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $499K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $1.8M | $1.8M | $19K | $3.1M |
| Dec 2026 | $1.8M | $1.7M | $100K | $3.1M |
| Nov 2026 | $1.9M | $1.8M | $16K | $3.0M |
| Oct 2026 | $1.9M | $2.7M | $-817K | $3.0M |
| Sep 2026 | $1.8M | $1.2M | $562K | $4.6M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $323K |
| Local Dairy Co. | $367K |