| Droits TV | $2.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $176K |
| Sponsoring | $36K |
| Merchandising | $854K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $50K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $35K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $979K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.3M | $2.6M | $2.7M | $28.3M |
| Oct 2027 | $4.5M | $2.9M | $1.6M | $25.6M |
| Sep 2027 | $4.9M | $3.9M | $1.0M | $24.0M |
| Aug 2027 | $5.7M | $2.6M | $3.1M | $30.1M |
| Jul 2027 | $5.1M | $2.3M | $2.8M | $27.1M |
| Jun 2027 | $9.8M | $2.4M | $7.5M | $24.3M |
| May 2027 | $5.0M | $4.4M | $561K | $16.8M |
| Apr 2027 | $5.5M | $2.9M | $2.6M | $16.2M |
| Mar 2027 | $4.8M | $2.8M | $2.0M | $13.6M |
| Feb 2027 | $5.2M | $2.9M | $2.3M | $11.8M |
| Jan 2027 | $5.0M | $2.7M | $2.2M | $9.4M |
| Dec 2026 | $5.2M | $2.7M | $2.5M | $7.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $209K |
| Local Dairy Co. | $228K |