| Droits TV | $2.4M |
| Bonus TV de Classement | $102K |
| Jour de match | $89K |
| Sponsoring | $3K |
| Merchandising | $236K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $17K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $20K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $493K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.9M | $1.8M | $1.1M | $-4.9M |
| Oct 2027 | $2.8M | $2.7M | $70K | $-6.0M |
| Sept 2027 | $3.2M | $1.8M | $1.4M | $22.1M |
| Août 2027 | $3.4M | $1.4M | $2.0M | $20.7M |
| Juil 2027 | $3.5M | $1.3M | $2.2M | $18.6M |
| Juin 2027 | $3.3M | $1.3M | $2.0M | $16.4M |
| Mai 2027 | $3.2M | $2.0M | $1.2M | $14.4M |
| Avr 2027 | $3.3M | $1.7M | $1.6M | $13.1M |
| Mars 2027 | $3.3M | $1.8M | $1.5M | $11.5M |
| Févr 2027 | $3.4M | $1.5M | $1.9M | $10.0M |
| Janv 2027 | $3.6M | $1.3M | $2.3M | $9.5M |
| Déc 2026 | $3.3M | $1.2M | $2.1M | $7.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $41K |