| Droits TV | $1.4M |
| Bonus TV de Classement | $338K |
| Jour de match | $216K |
| Sponsoring | $21K |
| Merchandising | $198K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $659K |
| Salaires staff | $26K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $418K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.1M | $1.1M | $1.0M | $9.2M |
| Oct 2027 | $2.1M | $1.4M | $790K | $8.2M |
| Sep 2027 | $2.1M | $1.6M | $444K | $7.4M |
| Aug 2027 | $1.9M | $1.5M | $430K | $6.9M |
| Jul 2027 | $2.2M | $1.5M | $720K | $6.5M |
| Jun 2027 | $2.1M | $1.9M | $199K | $6.0M |
| May 2027 | $1.9M | $1.8M | $107K | $5.8M |
| Apr 2027 | $2.1M | $1.6M | $523K | $5.7M |
| Mar 2027 | $1.6M | $1.4M | $189K | $5.1M |
| Feb 2027 | $1.6M | $887K | $667K | $4.9M |
| Jan 2027 | $1.6M | $750K | $811K | $4.7M |
| Dec 2026 | $1.7M | $774K | $911K | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $118K |
| Local Dairy Co. | $131K |