| Droits TV | $209K |
| Bonus TV de Classement | $119K |
| Jour de match | $0 |
| Sponsoring | $104K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $738K |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $28K |
| Entretien installations | $435K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.4M | $1.2M | $1.1M | $-1.4M |
| Jul 2027 | $2.0M | $1.3M | $674K | $4.3M |
| Jun 2027 | $2.2M | $1.5M | $676K | $3.6M |
| May 2027 | $1.9M | $1.5M | $396K | $2.9M |
| Apr 2027 | $1.9M | $1.4M | $508K | $2.5M |
| Mar 2027 | $1.9M | $1.5M | $460K | $2.0M |
| Feb 2027 | $2.0M | $1.5M | $455K | $1.6M |
| Jan 2027 | $1.9M | $1.8M | $156K | $1.1M |
| Dec 2026 | $1.9M | $1.5M | $411K | $945K |
| Nov 2026 | $1.9M | $1.5M | $400K | $535K |
| Oct 2026 | $1.8M | $3.4M | $-1.6M | $135K |
| Sep 2026 | $1.9M | $1.1M | $808K | $1.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $588K |
| Greenfield Foods | $657K |