| Droits TV | $2.1M |
| Bonus TV de Classement | $662K |
| Jour de match | $84K |
| Sponsoring | $28K |
| Merchandising | $683K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $34K |
| Amortissement Transferts | $152K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $74K |
| Entretien installations | $727K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $3.6M | $3.7M | $-128K | $9.1M |
| Dec 2027 | $3.3M | $3.6M | $-323K | $9.0M |
| Nov 2027 | $3.3M | $3.6M | $-354K | $9.2M |
| Oct 2027 | $3.5M | $4.0M | $-473K | $9.4M |
| Sep 2027 | $3.5M | $4.0M | $-595K | $9.7M |
| Aug 2027 | $3.7M | $2.8M | $859K | $10.2M |
| Jul 2027 | $9.8M | $2.9M | $6.9M | $9.2M |
| Jun 2027 | $4.2M | $2.7M | $1.5M | $4.3M |
| May 2027 | $3.3M | $3.8M | $-499K | $2.6M |
| Apr 2027 | $3.3M | $2.6M | $688K | $3.0M |
| Mar 2027 | $3.4M | $3.5M | $-73K | $2.2M |
| Feb 2027 | $12.0M | $3.8M | $8.2M | $2.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $182K |
| Local Dairy Co. | $149K |