| Droits TV | $1.7M |
| Bonus TV de Classement | $287K |
| Jour de match | $0 |
| Sponsoring | $26K |
| Merchandising | $192K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $30K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $469K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $2.2M | $1.6M | $638K | $7.5M |
| Apr 2027 | $2.2M | $1.3M | $906K | $6.9M |
| Mar 2027 | $2.5M | $1.3M | $1.2M | $6.0M |
| Feb 2027 | $2.1M | $1.3M | $875K | $4.9M |
| Jan 2027 | $2.2M | $1.3M | $926K | $4.0M |
| Dec 2026 | $2.2M | $1.3M | $904K | $3.1M |
| Nov 2026 | $2.5M | $1.3M | $1.2M | $2.2M |
| Oct 2026 | $2.1M | $2.6M | $-500K | $1.0M |
| Sep 2026 | $2.0M | $1.3M | $753K | $1.5M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $148K |
| Greenfield Foods | $167K |