| Droits TV | $487K |
| Bonus TV de Classement | $133K |
| Jour de match | $51K |
| Sponsoring | $49K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $86K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $52K |
| Amortissement Transferts | $109K |
| Intérêts de la Dette | $955 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $549K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.9M | $2.1M | $-206K | $-407K |
| Oct 2027 | $1.9M | $2.8M | $-903K | $-310K |
| Sept 2027 | $2.1M | $2.1M | $5K | $483K |
| Août 2027 | $2.0M | $2.2M | $-174K | $369K |
| Juil 2027 | $2.0M | $2.1M | $-63K | $434K |
| Juin 2027 | $2.0M | $2.1M | $-121K | $388K |
| Mai 2027 | $1.9M | $2.2M | $-291K | $400K |
| Avr 2027 | $1.9M | $2.1M | $-217K | $582K |
| Mars 2027 | $1.9M | $1.5M | $401K | $2.1M |
| Févr 2027 | $1.9M | $1.5M | $445K | $5.6M |
| Janv 2027 | $2.0M | $1.4M | $523K | $5.1M |
| Déc 2026 | $2.4M | $1.5M | $965K | $4.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $289K |
| Local Dairy Co. | $302K |