| Droits TV | $4.4M |
| Bonus TV de Classement | $353K |
| Jour de match | $4K |
| Sponsoring | $69K |
| Merchandising | $770K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $971K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.6M | $2.4M | $3.2M | $45.7M |
| Oct 2027 | $5.6M | $3.0M | $2.5M | $42.5M |
| Sep 2027 | $5.6M | $3.1M | $2.5M | $40.0M |
| Aug 2027 | $5.4M | $2.8M | $2.6M | $37.5M |
| Jul 2027 | $5.8M | $2.7M | $3.0M | $34.9M |
| Jun 2027 | $5.6M | $2.9M | $2.6M | $31.8M |
| May 2027 | $5.8M | $2.9M | $2.9M | $29.2M |
| Apr 2027 | $6.1M | $3.1M | $3.0M | $26.3M |
| Mar 2027 | $6.9M | $2.8M | $4.1M | $23.2M |
| Feb 2027 | $6.9M | $2.5M | $4.4M | $29.7M |
| Jan 2027 | $11.5M | $2.6M | $8.8M | $25.3M |
| Dec 2026 | $6.7M | $2.4M | $4.3M | $16.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $401K |
| Greenfield Foods | $429K |