| Droits TV | $1.8M |
| Bonus TV de Classement | $500K |
| Jour de match | $5K |
| Sponsoring | $24K |
| Merchandising | $441K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $47K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $37K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $599K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.8M | $1.9M | $892K | $1.3M |
| Oct 2027 | $2.4M | $5.7M | $-3.3M | $365K |
| Sept 2027 | $2.3M | $2.7M | $-332K | $3.7M |
| Août 2027 | $2.3M | $1.8M | $489K | $4.0M |
| Juil 2027 | $2.3M | $1.9M | $400K | $4.0M |
| Juin 2027 | $2.8M | $1.9M | $868K | $3.6M |
| Mai 2027 | $2.3M | $2.6M | $-273K | $2.7M |
| Avr 2027 | $2.4M | $2.1M | $308K | $3.0M |
| Mars 2027 | $2.4M | $2.0M | $392K | $2.7M |
| Févr 2027 | $3.0M | $2.3M | $682K | $2.3M |
| Janv 2027 | $2.5M | $2.6M | $-126K | $1.9M |
| Déc 2026 | $2.5M | $2.0M | $442K | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $137K |
| Greenfield Foods | $149K |