| Droits TV | $1.0M |
| Bonus TV de Classement | $69K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $257K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $467K |
| Salaires staff | $44K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $327K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $849K | $527K | $15.9M |
| Oct 2027 | $1.5M | $875K | $596K | $15.4M |
| Sep 2027 | $1.7M | $874K | $843K | $14.8M |
| Aug 2027 | $1.7M | $962K | $722K | $13.9M |
| Jul 2027 | $1.9M | $883K | $981K | $13.2M |
| Jun 2027 | $1.7M | $870K | $864K | $12.5M |
| May 2027 | $1.9M | $1.1M | $835K | $11.6M |
| Apr 2027 | $1.9M | $864K | $1.0M | $10.7M |
| Mar 2027 | $1.9M | $839K | $1.0M | $10.7M |
| Feb 2027 | $1.9M | $917K | $985K | $9.7M |
| Jan 2027 | $1.9M | $729K | $1.2M | $9.0M |
| Dec 2026 | $2.6M | $677K | $1.9M | $7.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $99K |
| Greenfield Foods | $99K |