| Droits TV | $224K |
| Bonus TV de Classement | $73K |
| Jour de match | $17K |
| Sponsoring | $94K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $123K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $43K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $518 |
| Entretien installations | $388K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.8M | $1.6M | $229K | $-496K |
| Oct 2027 | $1.8M | $4.7M | $-2.9M | $-739K |
| Sept 2027 | $1.7M | $2.3M | $-570K | $2.2M |
| Août 2027 | $2.2M | $1.4M | $861K | $2.7M |
| Juil 2027 | $2.6M | $1.7M | $933K | $2.5M |
| Juin 2027 | $1.9M | $1.3M | $582K | $1.6M |
| Mai 2027 | $1.7M | $1.5M | $151K | $1.0M |
| Avr 2027 | $1.6M | $1.5M | $119K | $860K |
| Mars 2027 | $1.6M | $1.6M | $40K | $741K |
| Févr 2027 | $1.6M | $1.6M | $4K | $701K |
| Janv 2027 | $1.7M | $1.9M | $-177K | $697K |
| Déc 2026 | $1.7M | $1.5M | $161K | $874K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $550K |
| Local Dairy Co. | $582K |