| Droits TV | $4.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $63K |
| Sponsoring | $60K |
| Merchandising | $877K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $150K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $66K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $125K |
| Entretien installations | $910K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $5.2M | $3.7M | $1.6M | $27.1M |
| Nov 2027 | $5.3M | $3.8M | $1.5M | $25.5M |
| Oct 2027 | $5.1M | $4.4M | $730K | $24.0M |
| Sept 2027 | $5.2M | $4.2M | $983K | $23.3M |
| Août 2027 | $5.3M | $3.7M | $1.6M | $22.3M |
| Juil 2027 | $5.3M | $3.4M | $1.9M | $30.1M |
| Juin 2027 | $7.5M | $3.1M | $4.3M | $28.2M |
| Mai 2027 | $5.3M | $3.3M | $2.0M | $23.8M |
| Avr 2027 | $5.4M | $3.1M | $2.3M | $21.8M |
| Mars 2027 | $5.5M | $3.1M | $2.4M | $19.5M |
| Févr 2027 | $6.4M | $3.2M | $3.2M | $17.0M |
| Janv 2027 | $6.0M | $3.5M | $2.5M | $14.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $354K |
| Local Dairy Co. | $371K |