| Droits TV | $2.7M |
| Bonus TV de Classement | $781K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $163K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $477K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $545K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.6M | $1.0M | $2.6M | $32.0M |
| Jul 2027 | $4.5M | $1.1M | $3.5M | $29.4M |
| Jun 2027 | $3.6M | $1.0M | $2.6M | $25.9M |
| May 2027 | $3.6M | $1.1M | $2.6M | $23.3M |
| Apr 2027 | $3.6M | $1.1M | $2.5M | $20.8M |
| Mar 2027 | $3.7M | $1.0M | $2.6M | $18.3M |
| Feb 2027 | $3.5M | $1.0M | $2.5M | $15.7M |
| Jan 2027 | $3.5M | $1.0M | $2.5M | $13.2M |
| Dec 2026 | $3.4M | $1.0M | $2.4M | $10.7M |
| Nov 2026 | $3.2M | $992K | $2.2M | $8.3M |
| Oct 2026 | $3.0M | $958K | $2.1M | $6.1M |
| Sep 2026 | $4.3M | $549K | $3.8M | $4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $36K |