| Droits TV | $78K |
| Bonus TV de Classement | $41K |
| Jour de match | $0 |
| Sponsoring | $89K |
| Merchandising | $4.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $54K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $811K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $4.2M | $2.3M | $1.9M | $31.4M |
| Juil 2027 | $3.8M | $1.7M | $2.1M | $29.5M |
| Juin 2027 | $5.4M | $2.1M | $3.3M | $27.9M |
| Mai 2027 | $4.9M | $2.2M | $2.7M | $24.6M |
| Avr 2027 | $4.8M | $2.1M | $2.7M | $21.9M |
| Mars 2027 | $5.6M | $2.2M | $3.4M | $19.3M |
| Févr 2027 | $5.7M | $3.4M | $2.3M | $15.9M |
| Janv 2027 | $4.3M | $2.1M | $2.2M | $13.6M |
| Déc 2026 | $5.1M | $2.0M | $3.1M | $11.3M |
| Nov 2026 | $4.5M | $2.2M | $2.4M | $8.2M |
| Oct 2026 | $4.5M | $2.5M | $2.0M | $5.8M |
| Sept 2026 | $4.2M | $1.6M | $2.6M | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $505K |
| Greenfield Foods | $568K |