| Droits TV | $149K |
| Bonus TV de Classement | $62K |
| Jour de match | $20K |
| Sponsoring | $20K |
| Merchandising | $134K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $911K |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $671K |
| Salaires staff | $30K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $316K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $1.0M | $271K | $9.6M |
| Aug 2027 | $1.3M | $1.1M | $200K | $9.3M |
| Jul 2027 | $1.3M | $991K | $295K | $9.1M |
| Jun 2027 | $1.3M | $1.2M | $93K | $8.8M |
| May 2027 | $1.3M | $993K | $266K | $8.7M |
| Apr 2027 | $1.3M | $990K | $339K | $8.4M |
| Mar 2027 | $2.4M | $940K | $1.5M | $8.1M |
| Feb 2027 | $2.4M | $920K | $1.5M | $6.6M |
| Jan 2027 | $1.5M | $1.3M | $234K | $5.1M |
| Dec 2026 | $1.7M | $575K | $1.1M | $4.8M |
| Nov 2026 | $1.6M | $754K | $813K | $3.7M |
| Oct 2026 | $1.7M | $767K | $888K | $2.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $130K |
| Greenfield Foods | $109K |