| Droits TV | $206K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $89K |
| Merchandising | $997K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $821K |
| Salaires staff | $31K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $296K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.6M | $1.1M | $1.4M | $5.7M |
| Jul 2027 | $1.3M | $1.1M | $192K | $4.5M |
| Jun 2027 | $1.4M | $1.4M | $42K | $4.3M |
| May 2027 | $1.4M | $1.4M | $-10K | $4.2M |
| Apr 2027 | $1.5M | $1.3M | $158K | $4.2M |
| Mar 2027 | $1.5M | $1.2M | $287K | $4.1M |
| Feb 2027 | $1.6M | $1.3M | $276K | $3.8M |
| Jan 2027 | $1.6M | $1.5M | $157K | $3.5M |
| Dec 2026 | $1.7M | $1.2M | $451K | $3.4M |
| Nov 2026 | $1.6M | $1.3M | $344K | $2.9M |
| Oct 2026 | $1.7M | $1.7M | $-65K | $2.6M |
| Sep 2026 | $1.7M | $1.1M | $657K | $2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $505K |
| Local Dairy Co. | $558K |