| Droits TV | $228K |
| Bonus TV de Classement | $0 |
| Jour de match | $11K |
| Sponsoring | $99K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $25K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $47K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $444 |
| Entretien installations | $347K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.5M | $1.7M | $-268K | $2.4M |
| Oct 2027 | $1.5M | $2.0M | $-457K | $2.7M |
| Sep 2027 | $1.5M | $2.6M | $-1.1M | $3.1M |
| Aug 2027 | $1.7M | $1.6M | $83K | $4.2M |
| Jul 2027 | $4.0M | $1.5M | $2.6M | $4.2M |
| Jun 2027 | $1.7M | $1.6M | $82K | $1.6M |
| May 2027 | $1.7M | $1.9M | $-190K | $1.5M |
| Apr 2027 | $1.7M | $1.6M | $86K | $1.7M |
| Mar 2027 | $1.7M | $1.6M | $145K | $1.6M |
| Feb 2027 | $1.8M | $1.6M | $152K | $1.5M |
| Jan 2027 | $1.7M | $1.5M | $204K | $1.3M |
| Dec 2026 | $1.7M | $1.5M | $222K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $618K |
| Local Dairy Co. | $564K |