| Droits TV | $930K |
| Bonus TV de Classement | $46K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $30K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $69K |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $700 |
| Entretien installations | $223K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.0M | $311K | $696K | $8.3M |
| Jul 2027 | $1.1M | $325K | $728K | $7.6M |
| Jun 2027 | $1.0M | $324K | $702K | $6.9M |
| May 2027 | $1.1M | $330K | $749K | $6.2M |
| Apr 2027 | $1.1M | $332K | $788K | $5.4M |
| Mar 2027 | $1.2M | $334K | $830K | $4.6M |
| Feb 2027 | $1.3M | $500K | $785K | $3.8M |
| Jan 2027 | $1.2M | $322K | $835K | $3.0M |
| Dec 2026 | $1.4M | $341K | $1.0M | $2.2M |
| Nov 2026 | $1.4M | $344K | $1.0M | $1.1M |
| Oct 2026 | $1.4M | $345K | $1.0M | $2.4M |
| Sep 2026 | $1.4M | $356K | $1.0M | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $14K |