| Droits TV | $1.2M |
| Bonus TV de Classement | $394K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $114K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $452K |
| Salaires staff | $24K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $180 |
| Entretien installations | $367K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $1.7M | $843K | $826K | $4.9M |
| Mar 2027 | $2.1M | $765K | $1.4M | $8.0M |
| Feb 2027 | $1.7M | $807K | $850K | $6.7M |
| Jan 2027 | $1.7M | $760K | $928K | $5.8M |
| Dec 2026 | $1.9M | $773K | $1.1M | $4.9M |
| Nov 2026 | $1.7M | $776K | $926K | $3.8M |
| Oct 2026 | $1.7M | $789K | $928K | $2.8M |
| Sep 2026 | $1.7M | $459K | $1.3M | $1.9M |
| Aug 2026 | $0 | $0 | $0 | $635K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |