| Droits TV | $2.1M |
| Bonus TV de Classement | $167K |
| Jour de match | $0 |
| Sponsoring | $36K |
| Merchandising | $671K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $44K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $656K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.0M | $2.0M | $981K | $16.8M |
| Oct 2027 | $3.0M | $2.5M | $452K | $15.8M |
| Sep 2027 | $3.1M | $2.4M | $688K | $15.3M |
| Aug 2027 | $3.6M | $2.2M | $1.4M | $14.6M |
| Jul 2027 | $3.3M | $2.5M | $866K | $14.4M |
| Jun 2027 | $3.2M | $2.5M | $698K | $13.5M |
| May 2027 | $3.2M | $2.8M | $410K | $12.8M |
| Apr 2027 | $3.7M | $2.3M | $1.4M | $12.4M |
| Mar 2027 | $4.1M | $2.5M | $1.5M | $11.0M |
| Feb 2027 | $3.0M | $2.2M | $856K | $9.5M |
| Jan 2027 | $3.4M | $1.5M | $1.9M | $8.6M |
| Dec 2026 | $3.1M | $1.5M | $1.6M | $7.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $211K |
| Local Dairy Co. | $215K |