| Droits TV | $465K |
| Bonus TV de Classement | $124K |
| Jour de match | $6K |
| Sponsoring | $57K |
| Merchandising | $818K |
| Prime de Coupe | $291K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $88K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $37K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.8M | $1.7M | $115K | $814K |
| Oct 2027 | $1.5M | $1.7M | $-178K | $689K |
| Sep 2027 | $1.7M | $1.7M | $11K | $858K |
| Aug 2027 | $1.6M | $1.4M | $232K | $837K |
| Jul 2027 | $1.6M | $1.3M | $338K | $851K |
| Jun 2027 | $2.5M | $1.3M | $1.2M | $544K |
| May 2027 | $1.5M | $2.2M | $-674K | $-677K |
| Apr 2027 | $1.5M | $1.5M | $-29K | $-7K |
| Mar 2027 | $1.5M | $1.2M | $261K | $18K |
| Feb 2027 | $1.5M | $1.3M | $231K | $-247K |
| Jan 2027 | $1.5M | $1.2M | $261K | $-481K |
| Dec 2026 | $1.5M | $1.8M | $-261K | $-746K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $358K |
| Greenfield Foods | $329K |