| Droits TV | $532K |
| Bonus TV de Classement | $265K |
| Jour de match | $182K |
| Sponsoring | $8K |
| Merchandising | $112K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $633K |
| Salaires staff | $26K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $21K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $366K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $1.0M | $52K | $-4.6M |
| Oct 2027 | $1.2M | $1.3M | $-156K | $-4.6M |
| Sep 2027 | $1.1M | $3.1M | $-2.0M | $-4.5M |
| Aug 2027 | $1.1M | $1.4M | $-273K | $-2.5M |
| Jul 2027 | $1.1M | $1.3M | $-171K | $-2.2M |
| Jun 2027 | $1.1M | $1.3M | $-252K | $-2.0M |
| May 2027 | $992K | $1.4M | $-361K | $-1.8M |
| Apr 2027 | $1.0M | $1.3M | $-246K | $-1.4M |
| Mar 2027 | $875K | $1.2M | $-373K | $-1.2M |
| Feb 2027 | $1.1M | $1.1M | $-22K | $-785K |
| Jan 2027 | $898K | $1.1M | $-187K | $-763K |
| Dec 2026 | $978K | $1.1M | $-129K | $-576K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $52K |
| Local Dairy Co. | $41K |