| Droits TV | $82K |
| Bonus TV de Classement | $30K |
| Jour de match | $44K |
| Sponsoring | $96K |
| Merchandising | $809K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $279K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2027 | $1.1M | $1.4M | $-354K | $376K |
| Juin 2027 | $1.1M | $1.5M | $-431K | $730K |
| Mai 2027 | $1.0M | $1.7M | $-666K | $1.2M |
| Avr 2027 | $1.0M | $933K | $110K | $1.8M |
| Mars 2027 | $1.0M | $1.1M | $-36K | $1.7M |
| Févr 2027 | $1.1M | $850K | $221K | $1.8M |
| Janv 2027 | $1.2M | $936K | $286K | $1.5M |
| Déc 2026 | $1.1M | $1.1M | $-59K | $1.2M |
| Nov 2026 | $1.1M | $1.2M | $-94K | $1.3M |
| Oct 2026 | $1.1M | $1.1M | $-4K | $1.4M |
| Sept 2026 | $1.1M | $431K | $629K | $1.4M |
| Août 2026 | $0 | $0 | $0 | $775K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $607K |
| Greenfield Foods | $550K |