| Droits TV | $2.2M |
| Bonus TV de Classement | $369K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $213K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $526K |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $559K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.8M | $1.1M | $1.7M | $23.9M |
| Jul 2027 | $3.1M | $1.1M | $2.0M | $22.2M |
| Jun 2027 | $2.9M | $1.1M | $1.8M | $20.2M |
| May 2027 | $3.0M | $1.1M | $1.9M | $18.4M |
| Apr 2027 | $3.1M | $1.2M | $2.0M | $16.5M |
| Mar 2027 | $3.1M | $1.1M | $2.0M | $14.6M |
| Feb 2027 | $3.2M | $1.2M | $2.0M | $12.6M |
| Jan 2027 | $3.2M | $1.1M | $2.1M | $10.6M |
| Dec 2026 | $3.3M | $1.1M | $2.1M | $8.5M |
| Nov 2026 | $3.3M | $1.1M | $2.1M | $6.3M |
| Oct 2026 | $2.7M | $1.1M | $1.6M | $4.2M |
| Sep 2026 | $2.7M | $644K | $2.1M | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $34K |