| Droits TV | $2.5M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $88K |
| Sponsoring | $3K |
| Merchandising | $215K |
| Prime de Coupe | $779K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $568K |
| Salaires staff | $22K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $684K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $5.0M | $1.3M | $3.8M | $20.2M |
| Mar 2027 | $4.3M | $1.6M | $2.7M | $16.5M |
| Feb 2027 | $4.1M | $1.6M | $2.5M | $13.7M |
| Jan 2027 | $4.5M | $1.6M | $2.9M | $11.2M |
| Dec 2026 | $4.1M | $1.5M | $2.7M | $8.3M |
| Nov 2026 | $4.0M | $1.6M | $2.4M | $5.6M |
| Oct 2026 | $3.2M | $2.8M | $385K | $3.2M |
| Sep 2026 | $3.3M | $962K | $2.3M | $2.8M |
| Aug 2026 | $0 | $0 | $0 | $500K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $36K |