| Droits TV | $1.4M |
| Bonus TV de Classement | $733K |
| Jour de match | $14K |
| Sponsoring | $20K |
| Merchandising | $393K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $743K |
| Salaires staff | $43K |
| Amortissement Transferts | $58K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $620K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.6M | $1.5M | $1.1M | $16.1M |
| Oct 2027 | $2.6M | $2.1M | $505K | $15.0M |
| Sep 2027 | $2.6M | $1.6M | $928K | $14.4M |
| Aug 2027 | $2.7M | $1.8M | $956K | $13.4M |
| Jul 2027 | $4.2M | $1.4M | $2.7M | $12.4M |
| Jun 2027 | $2.6M | $1.4M | $1.2M | $12.6M |
| May 2027 | $2.6M | $1.4M | $1.3M | $11.3M |
| Apr 2027 | $1.9M | $1.3M | $605K | $10.1M |
| Mar 2027 | $2.1M | $1.2M | $900K | $9.5M |
| Feb 2027 | $2.2M | $1.2M | $923K | $8.6M |
| Jan 2027 | $2.1M | $1.1M | $983K | $7.6M |
| Dec 2026 | $2.3M | $1.1M | $1.2M | $6.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $116K |
| Local Dairy Co. | $128K |