| Droits TV | $2.5M |
| Bonus TV de Classement | $725K |
| Jour de match | $105K |
| Sponsoring | $39K |
| Merchandising | $309K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $333K |
| Salaires staff | $37K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $580K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $3.7M | $950K | $2.8M | $21.8M |
| Mar 2027 | $4.0M | $1.3M | $2.8M | $19.0M |
| Feb 2027 | $4.2M | $1.4M | $2.8M | $16.2M |
| Jan 2027 | $4.1M | $1.4M | $2.7M | $13.5M |
| Dec 2026 | $3.6M | $1.3M | $2.3M | $10.7M |
| Nov 2026 | $3.6M | $1.3M | $2.2M | $8.4M |
| Oct 2026 | $3.9M | $1.7M | $2.2M | $6.2M |
| Sep 2026 | $3.9M | $756K | $3.2M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $800K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $262K |
| Local Dairy Co. | $212K |