| Droits TV | $966K |
| Bonus TV de Classement | $200K |
| Jour de match | $0 |
| Sponsoring | $14K |
| Merchandising | $101K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $34K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $364K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.3M | $1.5M | $-241K | $2.6M |
| Sep 2027 | $1.3M | $1.4M | $-144K | $2.8M |
| Aug 2027 | $1.3M | $962K | $341K | $2.9M |
| Jul 2027 | $1.1M | $1.2M | $-110K | $3.7M |
| Jun 2027 | $1.3M | $1.2M | $20K | $3.8M |
| May 2027 | $1.3M | $1.5M | $-273K | $3.8M |
| Apr 2027 | $1.5M | $1.2M | $206K | $4.0M |
| Mar 2027 | $1.3M | $913K | $427K | $3.8M |
| Feb 2027 | $1.4M | $978K | $385K | $3.4M |
| Jan 2027 | $1.4M | $1.0M | $401K | $3.0M |
| Dec 2026 | $1.6M | $912K | $734K | $2.6M |
| Nov 2026 | $1.4M | $914K | $481K | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $87K |
| Local Dairy Co. | $83K |