| Droits TV | $1.3M |
| Bonus TV de Classement | $167K |
| Jour de match | $39K |
| Sponsoring | $19K |
| Merchandising | $274K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $37K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $478K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.8M | $1.7M | $109K | $9.4M |
| Oct 2027 | $1.9M | $2.6M | $-681K | $9.3M |
| Sept 2027 | $2.0M | $2.1M | $-116K | $9.9M |
| Août 2027 | $2.1M | $1.8M | $249K | $10.0M |
| Juil 2027 | $2.6M | $1.9M | $679K | $10.0M |
| Juin 2027 | $1.7M | $1.9M | $-173K | $9.3M |
| Mai 2027 | $1.8M | $1.8M | $10K | $9.5M |
| Avr 2027 | $2.2M | $1.9M | $282K | $9.5M |
| Mars 2027 | $2.2M | $1.4M | $734K | $9.2M |
| Févr 2027 | $2.2M | $1.4M | $785K | $8.4M |
| Janv 2027 | $2.2M | $1.4M | $808K | $7.7M |
| Déc 2026 | $2.6M | $1.4M | $1.2M | $6.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $107K |
| Greenfield Foods | $116K |