| Droits TV | $1.2M |
| Bonus TV de Classement | $278K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $179K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $634K |
| Salaires staff | $31K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $436K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.7M | $1.1M | $584K | $4.5M |
| Oct 2027 | $1.7M | $1.7M | $16K | $3.9M |
| Sep 2027 | $1.8M | $2.0M | $-235K | $3.8M |
| Aug 2027 | $2.0M | $1.6M | $359K | $4.0M |
| Jul 2027 | $2.6M | $1.3M | $1.3M | $3.6M |
| Jun 2027 | $1.7M | $1.3M | $314K | $4.0M |
| May 2027 | $1.7M | $1.8M | $-10K | $3.7M |
| Apr 2027 | $1.6M | $1.3M | $308K | $3.7M |
| Mar 2027 | $1.8M | $1.3M | $477K | $3.4M |
| Feb 2027 | $1.6M | $1.2M | $443K | $2.9M |
| Jan 2027 | $1.6M | $1.2M | $380K | $2.5M |
| Dec 2026 | $1.7M | $1.2M | $536K | $2.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $103K |
| Local Dairy Co. | $94K |