| Droits TV | $207K |
| Bonus TV de Classement | $35K |
| Jour de match | $0 |
| Sponsoring | $93K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $756K |
| Salaires staff | $62K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $386K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.7M | $1.2M | $495K | $5.0M |
| Jul 2027 | $1.7M | $1.4M | $292K | $6.8M |
| Jun 2027 | $1.8M | $1.2M | $595K | $6.5M |
| May 2027 | $1.8M | $1.8M | $54K | $5.9M |
| Apr 2027 | $1.8M | $1.3M | $502K | $5.8M |
| Mar 2027 | $1.9M | $1.3M | $605K | $5.3M |
| Feb 2027 | $2.0M | $1.4M | $606K | $4.7M |
| Jan 2027 | $2.0M | $1.5M | $520K | $4.1M |
| Dec 2026 | $2.0M | $1.3M | $676K | $3.6M |
| Nov 2026 | $2.1M | $1.4M | $707K | $2.9M |
| Oct 2026 | $2.1M | $3.0M | $-913K | $2.2M |
| Sep 2026 | $2.2M | $1.0M | $1.1M | $3.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $607K |
| Local Dairy Co. | $511K |