| Droits TV | $1.5M |
| Bonus TV de Classement | $134K |
| Jour de match | $10K |
| Sponsoring | $2K |
| Merchandising | $39K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $795K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $336K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.6M | $1.1M | $496K | $9.9M |
| Oct 2027 | $2.4M | $1.5M | $826K | $9.4M |
| Sep 2027 | $1.7M | $1.9M | $-154K | $8.6M |
| Aug 2027 | $1.7M | $1.1M | $660K | $8.7M |
| Jul 2027 | $1.7M | $943K | $800K | $8.1M |
| Jun 2027 | $1.8M | $936K | $863K | $7.3M |
| May 2027 | $1.7M | $1.7M | $21K | $6.4M |
| Apr 2027 | $1.7M | $933K | $765K | $6.4M |
| Mar 2027 | $1.7M | $932K | $752K | $5.6M |
| Feb 2027 | $1.7M | $931K | $740K | $4.9M |
| Jan 2027 | $1.7M | $933K | $770K | $4.1M |
| Dec 2026 | $1.7M | $1.1M | $616K | $3.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $24K |