| Droits TV | $547K |
| Bonus TV de Classement | $307K |
| Jour de match | $0 |
| Sponsoring | $67K |
| Merchandising | $368K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $30K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $26K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $376K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $2.1M | $-808K | $-5.9M |
| Aug 2027 | $1.4M | $1.5M | $-141K | $-5.1M |
| Jul 2027 | $1.4M | $2.0M | $-562K | $-5.0M |
| Jun 2027 | $1.3M | $1.9M | $-543K | $-4.4M |
| May 2027 | $1.3M | $2.0M | $-693K | $-3.9M |
| Apr 2027 | $1.3M | $2.1M | $-849K | $-3.2M |
| Mar 2027 | $1.2M | $1.8M | $-579K | $-2.3M |
| Feb 2027 | $998K | $1.5M | $-524K | $-1.8M |
| Jan 2027 | $3.9M | $1.5M | $2.4M | $-1.2M |
| Dec 2026 | $989K | $1.5M | $-472K | $-3.7M |
| Nov 2026 | $992K | $1.5M | $-469K | $-3.2M |
| Oct 2026 | $1.0M | $3.9M | $-2.9M | $-2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $403K |
| Greenfield Foods | $398K |