| Droits TV | $674K |
| Bonus TV de Classement | $52K |
| Jour de match | $13K |
| Sponsoring | $8K |
| Merchandising | $57K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $22K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $190K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $804K | $1.2M | $-429K | $-5.1M |
| Oct 2027 | $798K | $1.7M | $-916K | $-4.6M |
| Sep 2027 | $847K | $1.5M | $-616K | $-3.7M |
| Aug 2027 | $2.0M | $1.4M | $575K | $-3.1M |
| Jul 2027 | $901K | $1.4M | $-515K | $-3.7M |
| Jun 2027 | $916K | $1.4M | $-522K | $-3.2M |
| May 2027 | $1.2M | $1.5M | $-358K | $-2.6M |
| Apr 2027 | $1.1M | $1.4M | $-280K | $-2.3M |
| Mar 2027 | $1.1M | $1.4M | $-281K | $-2.0M |
| Feb 2027 | $1.0M | $1.3M | $-258K | $-1.7M |
| Jan 2027 | $1.5M | $1.4M | $153K | $-1.5M |
| Dec 2026 | $1.0M | $1.2M | $-231K | $-1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $97K |