| Droits TV | $977K |
| Bonus TV de Classement | $145K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $34K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $421K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $202K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.2M | $637K | $519K | $6.2M |
| Aug 2027 | $1.2M | $640K | $540K | $5.7M |
| Jul 2027 | $1.2M | $632K | $607K | $5.1M |
| Jun 2027 | $1.2M | $634K | $575K | $4.5M |
| May 2027 | $1.2M | $1.1M | $108K | $4.0M |
| Apr 2027 | $1.3M | $875K | $394K | $3.8M |
| Mar 2027 | $1.3M | $865K | $399K | $3.4M |
| Feb 2027 | $1.4M | $950K | $438K | $3.0M |
| Jan 2027 | $1.5M | $944K | $550K | $2.6M |
| Dec 2026 | $1.4M | $906K | $534K | $2.1M |
| Nov 2026 | $1.1M | $816K | $314K | $1.5M |
| Oct 2026 | $1.1M | $1.0M | $100K | $1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $13K |