| Droits TV | $2.9M |
| Bonus TV de Classement | $920K |
| Jour de match | $48K |
| Sponsoring | $36K |
| Merchandising | $279K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $670K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.1M | $2.4M | $1.7M | $29.4M |
| Oct 2027 | $3.6M | $3.2M | $488K | $27.7M |
| Sept 2027 | $4.2M | $2.3M | $1.9M | $27.2M |
| Août 2027 | $4.3M | $2.1M | $2.2M | $27.3M |
| Juil 2027 | $4.3M | $2.0M | $2.3M | $25.2M |
| Juin 2027 | $6.6M | $2.0M | $4.6M | $22.9M |
| Mai 2027 | $4.2M | $2.0M | $2.3M | $18.2M |
| Avr 2027 | $4.2M | $2.0M | $2.1M | $16.0M |
| Mars 2027 | $4.1M | $2.0M | $2.1M | $13.8M |
| Févr 2027 | $3.7M | $2.0M | $1.8M | $11.7M |
| Janv 2027 | $3.8M | $1.9M | $1.9M | $10.0M |
| Déc 2026 | $3.5M | $1.9M | $1.6M | $8.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $225K |
| Local Dairy Co. | $212K |