| Droits TV | $1.3M |
| Bonus TV de Classement | $385K |
| Jour de match | $6K |
| Sponsoring | $18K |
| Merchandising | $210K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $32K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $451K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.9M | $1.6M | $302K | $12.7M |
| Aug 2027 | $2.3M | $1.5M | $873K | $12.4M |
| Jul 2027 | $2.5M | $1.4M | $1.1M | $11.7M |
| Jun 2027 | $2.1M | $1.5M | $672K | $10.7M |
| May 2027 | $2.3M | $1.7M | $562K | $10.0M |
| Apr 2027 | $2.2M | $1.4M | $761K | $9.4M |
| Mar 2027 | $2.4M | $1.1M | $1.3M | $8.7M |
| Feb 2027 | $2.1M | $1.2M | $902K | $7.4M |
| Jan 2027 | $2.1M | $1.1M | $966K | $6.5M |
| Dec 2026 | $2.6M | $1.1M | $1.6M | $5.5M |
| Nov 2026 | $2.1M | $1.1M | $1.1M | $3.9M |
| Oct 2026 | $2.0M | $2.2M | $-184K | $2.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $103K |
| Greenfield Foods | $118K |