| Droits TV | $496K |
| Bonus TV de Classement | $215K |
| Jour de match | $32K |
| Sponsoring | $61K |
| Merchandising | $534K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $53K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $878K |
| Salaires staff | $45K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $385K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $1.4M | $1.3M | $75K | $-1.3M |
| Mar 2027 | $1.4M | $1.6M | $-218K | $-1.4M |
| Feb 2027 | $1.4M | $1.7M | $-294K | $-1.2M |
| Jan 2027 | $1.4M | $1.9M | $-513K | $-890K |
| Dec 2026 | $1.3M | $1.7M | $-379K | $-377K |
| Nov 2026 | $1.4M | $1.8M | $-407K | $3K |
| Oct 2026 | $1.4M | $4.0M | $-2.6M | $410K |
| Sep 2026 | $1.7M | $1.3M | $458K | $3.0M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $326K |
| Greenfield Foods | $404K |