| Droits TV | $2.4M |
| Bonus TV de Classement | $298K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $218K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $483K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $2.9M | $1.9M | $1.1M | $25.4M |
| Sep 2027 | $3.7M | $1.3M | $2.4M | $28.1M |
| Aug 2027 | $3.7M | $1.3M | $2.4M | $25.7M |
| Jul 2027 | $4.5M | $1.4M | $3.1M | $23.3M |
| Jun 2027 | $3.9M | $1.3M | $2.6M | $20.1M |
| May 2027 | $4.0M | $1.7M | $2.3M | $17.6M |
| Apr 2027 | $4.0M | $1.8M | $2.2M | $15.3M |
| Mar 2027 | $3.9M | $1.9M | $2.0M | $13.1M |
| Feb 2027 | $3.9M | $2.3M | $1.7M | $11.1M |
| Jan 2027 | $4.0M | $1.9M | $2.1M | $9.5M |
| Dec 2026 | $4.0M | $1.9M | $2.1M | $7.3M |
| Nov 2026 | $3.4M | $2.1M | $1.2M | $5.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $33K |