| Droits TV | $5.8M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $17K |
| Sponsoring | $7K |
| Merchandising | $201K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $961K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $7.0M | $2.6M | $4.4M | $40.9M |
| Oct 2027 | $8.0M | $3.4M | $4.6M | $36.5M |
| Sep 2027 | $9.8M | $2.9M | $6.9M | $31.9M |
| Aug 2027 | $6.4M | $2.5M | $3.9M | $25.0M |
| Jul 2027 | $6.3M | $2.3M | $4.0M | $21.1M |
| Jun 2027 | $6.7M | $2.5M | $4.2M | $17.1M |
| May 2027 | $7.2M | $2.7M | $4.5M | $12.9M |
| Apr 2027 | $7.6M | $2.7M | $5.0M | $8.4M |
| Mar 2027 | $7.5M | $2.7M | $4.9M | $3.4M |
| Feb 2027 | $1.4M | $3.1M | $-1.7M | $-1.5M |
| Jan 2027 | $2.7M | $1.5M | $1.2M | $200K |
| Dec 2026 | $1.2M | $1.4M | $-200K | $-1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $86K |