| Droits TV | $1.3M |
| Bonus TV de Classement | $342K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $390K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $50K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $51K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $545K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.1M | $1.8M | $299K | $-500K |
| Janv 2028 | $2.0M | $1.8M | $204K | $-879K |
| Déc 2027 | $2.2M | $2.0M | $240K | $-1.2M |
| Nov 2027 | $2.0M | $1.9M | $167K | $-1.5M |
| Oct 2027 | $2.4M | $4.1M | $-1.7M | $-1.7M |
| Sept 2027 | $2.4M | $2.5M | $-67K | $-98K |
| Août 2027 | $2.1M | $2.5M | $-420K | $225K |
| Juil 2027 | $2.7M | $2.4M | $256K | $735K |
| Juin 2027 | $2.0M | $2.6M | $-578K | $409K |
| Mai 2027 | $2.2M | $3.2M | $-1.1M | $917K |
| Avr 2027 | $1.9M | $2.8M | $-894K | $1.9M |
| Mars 2027 | $1.9M | $1.4M | $470K | $2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $111K |
| Local Dairy Co. | $121K |