| Droits TV | $1.3M |
| Bonus TV de Classement | $223K |
| Jour de match | $12K |
| Sponsoring | $21K |
| Merchandising | $164K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $795K |
| Salaires staff | $32K |
| Amortissement Transferts | $770 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $413K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.7M | $1.2M | $439K | $8.5M |
| Oct 2027 | $1.6M | $1.8M | $-169K | $8.1M |
| Sept 2027 | $1.6M | $1.4M | $197K | $8.3M |
| Août 2027 | $1.6M | $1.5M | $180K | $8.1M |
| Juil 2027 | $1.9M | $1.6M | $313K | $7.9M |
| Juin 2027 | $1.8M | $1.4M | $372K | $7.6M |
| Mai 2027 | $2.2M | $1.7M | $554K | $7.2M |
| Avr 2027 | $2.2M | $1.4M | $730K | $6.6M |
| Mars 2027 | $1.8M | $1.1M | $685K | $5.9M |
| Févr 2027 | $1.8M | $1.0M | $808K | $5.3M |
| Janv 2027 | $1.7M | $1.0M | $629K | $4.5M |
| Déc 2026 | $1.8M | $1.0M | $778K | $3.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $131K |
| Local Dairy Co. | $120K |