| Droits TV | $1.5M |
| Bonus TV de Classement | $141K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $255K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $763K |
| Salaires staff | $29K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $407K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.9M | $1.2M | $702K | $4.2M |
| Jul 2027 | $2.0M | $1.3M | $687K | $3.5M |
| Jun 2027 | $2.3M | $1.2M | $1.2M | $3.7M |
| May 2027 | $2.0M | $2.1M | $-87K | $2.6M |
| Apr 2027 | $2.0M | $1.2M | $841K | $2.7M |
| Mar 2027 | $1.9M | $1.4M | $466K | $1.8M |
| Feb 2027 | $1.8M | $1.6M | $198K | $1.3M |
| Jan 2027 | $1.8M | $1.5M | $381K | $1.1M |
| Dec 2026 | $1.8M | $1.5M | $340K | $769K |
| Nov 2026 | $1.8M | $1.6M | $213K | $429K |
| Oct 2026 | $2.0M | $3.9M | $-1.9M | $216K |
| Sep 2026 | $2.0M | $963K | $1.1M | $2.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $113K |
| Greenfield Foods | $145K |