| Droits TV | $491K |
| Bonus TV de Classement | $145K |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $274K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $28K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $26K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $281K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $942K | $1.8M | $-854K | $2.4M |
| Jul 2027 | $1.3M | $1.3M | $44K | $3.2M |
| Jun 2027 | $894K | $1.3M | $-359K | $4.8M |
| May 2027 | $928K | $1.3M | $-415K | $5.2M |
| Apr 2027 | $964K | $2.1M | $-1.1M | $5.6M |
| Mar 2027 | $1.6M | $1.5M | $100K | $6.7M |
| Feb 2027 | $1.4M | $1.6M | $-204K | $6.6M |
| Jan 2027 | $1.1M | $1.8M | $-777K | $6.8M |
| Dec 2026 | $1.2M | $1.6M | $-363K | $7.6M |
| Nov 2026 | $1.1M | $1.6M | $-561K | $8.0M |
| Oct 2026 | $1.1M | $3.7M | $-2.6M | $8.5M |
| Sep 2026 | $899K | $1.2M | $-270K | $11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $54K |