| Droits TV | $2.6M |
| Bonus TV de Classement | $420K |
| Jour de match | $38K |
| Sponsoring | $39K |
| Merchandising | $516K |
| Prime de Coupe | $191K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $17K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $705K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $3.8M | $3.0M | $827K | $23.2M |
| Nov 2027 | $3.7M | $1.9M | $1.8M | $22.3M |
| Oct 2027 | $3.7M | $2.1M | $1.6M | $29.7M |
| Sep 2027 | $3.8M | $2.3M | $1.5M | $28.1M |
| Aug 2027 | $3.8M | $1.8M | $2.0M | $26.6M |
| Jul 2027 | $5.2M | $1.9M | $3.2M | $24.5M |
| Jun 2027 | $4.9M | $2.3M | $2.6M | $21.3M |
| May 2027 | $3.9M | $3.0M | $925K | $18.8M |
| Apr 2027 | $4.3M | $2.4M | $1.9M | $17.8M |
| Mar 2027 | $4.8M | $3.1M | $1.6M | $15.9M |
| Feb 2027 | $4.2M | $2.7M | $1.4M | $14.3M |
| Jan 2027 | $4.2M | $2.5M | $1.7M | $13.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $220K |
| Greenfield Foods | $249K |