| Droits TV | $2.0M |
| Bonus TV de Classement | $660K |
| Jour de match | $3K |
| Sponsoring | $29K |
| Merchandising | $719K |
| Prime de Coupe | $300K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $146K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $60K |
| Amortissement Transferts | $46K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $259K |
| Entretien installations | $730K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $3.9M | $2.9M | $939K | $20.3M |
| Janv 2028 | $3.4M | $2.9M | $572K | $19.3M |
| Déc 2027 | $3.7M | $3.0M | $646K | $18.7M |
| Nov 2027 | $3.9M | $3.5M | $414K | $18.0M |
| Oct 2027 | $3.7M | $5.6M | $-1.9M | $17.6M |
| Sept 2027 | $4.0M | $2.8M | $1.2M | $19.4M |
| Août 2027 | $2.9M | $2.3M | $587K | $19.2M |
| Juil 2027 | $2.9M | $1.8M | $1.1M | $18.6M |
| Juin 2027 | $3.3M | $1.9M | $1.4M | $18.0M |
| Mai 2027 | $2.9M | $1.9M | $961K | $16.6M |
| Avr 2027 | $3.1M | $1.9M | $1.1M | $15.6M |
| Mars 2027 | $2.9M | $2.0M | $954K | $14.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $153K |
| Greenfield Foods | $196K |