| Droits TV | $1.4M |
| Bonus TV de Classement | $531K |
| Jour de match | $12K |
| Sponsoring | $20K |
| Merchandising | $265K |
| Prime de Coupe | $204K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $797K |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $524K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.4M | $1.4M | $1.0M | $14.2M |
| Jul 2027 | $2.1M | $1.4M | $768K | $13.2M |
| Jun 2027 | $2.2M | $1.3M | $901K | $12.4M |
| May 2027 | $2.0M | $1.3M | $676K | $11.5M |
| Apr 2027 | $1.8M | $1.3M | $534K | $10.9M |
| Mar 2027 | $2.3M | $1.1M | $1.2M | $10.3M |
| Feb 2027 | $2.4M | $1.1M | $1.3M | $9.1M |
| Jan 2027 | $2.3M | $1.2M | $1.1M | $7.9M |
| Dec 2026 | $2.9M | $1.1M | $1.9M | $6.7M |
| Nov 2026 | $2.3M | $1.1M | $1.2M | $4.9M |
| Oct 2026 | $2.2M | $1.9M | $254K | $3.6M |
| Sep 2026 | $1.7M | $852K | $878K | $3.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $131K |
| Local Dairy Co. | $113K |