| Droits TV | $1.4M |
| Bonus TV de Classement | $564K |
| Jour de match | $62K |
| Sponsoring | $21K |
| Merchandising | $571K |
| 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 | $36K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $619K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.7M | $1.9M | $783K | $11.2M |
| Oct 2027 | $2.7M | $2.7M | $13K | $10.4M |
| Sep 2027 | $2.5M | $3.7M | $-1.2M | $10.4M |
| Aug 2027 | $3.8M | $2.4M | $1.3M | $11.6M |
| Jul 2027 | $3.1M | $2.3M | $781K | $10.3M |
| Jun 2027 | $2.5M | $2.3M | $182K | $9.6M |
| May 2027 | $2.5M | $2.5M | $-68K | $9.4M |
| Apr 2027 | $3.0M | $2.2M | $758K | $9.4M |
| Mar 2027 | $2.7M | $1.8M | $888K | $8.7M |
| Feb 2027 | $2.8M | $2.5M | $219K | $7.8M |
| Jan 2027 | $2.7M | $1.6M | $1.1M | $7.6M |
| Dec 2026 | $3.3M | $1.6M | $1.7M | $6.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $129K |
| Greenfield Foods | $121K |