| Droits TV | $4K |
| Bonus TV de Classement | $435 |
| Jour de match | $9K |
| Sponsoring | $2K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Salaires joueurs | $1.5M |
| Salaires staff | $13K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $44K |
| Entretien installations | $123K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $36K | $1.7M | $-1.6M | $5.6M |
| Nov 2027 | $33K | $1.4M | $-1.3M | $7.3M |
| Oct 2027 | $120K | $1.2M | $-1.1M | $8.8M |
| Sep 2027 | $19K | $2.2M | $-2.2M | $10.0M |
| Aug 2027 | $227K | $905K | $-677K | $12.5M |
| Jul 2027 | $691K | $1.0M | $-356K | $13.5M |
| Jun 2027 | $73K | $881K | $-808K | $14.2M |
| May 2027 | $10K | $1.2M | $-1.2M | $15.0M |
| Apr 2027 | $12K | $912K | $-900K | $16.1M |
| Mar 2027 | $18K | $1.1M | $-1.1M | $17.0M |
| Feb 2027 | $231K | $1.3M | $-1.1M | $18.1M |
| Jan 2027 | $106K | $1.1M | $-1.0M | $19.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $29K |