| Droits TV | $676K |
| Bonus TV de Classement | $52K |
| Jour de match | $14K |
| Sponsoring | $7K |
| Merchandising | $64K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $10K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $11K |
| Indemnités de Prêt (Dépense) | $10K |
| Entretien installations | $192K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $812K | $1.3M | $-498K | $-2.5M |
| Oct 2027 | $783K | $1.8M | $-1.1M | $-2.0M |
| Sep 2027 | $2.0M | $1.5M | $496K | $-939K |
| Aug 2027 | $5.4M | $1.8M | $3.6M | $-1.4M |
| Jul 2027 | $1.1M | $1.7M | $-651K | $-5.1M |
| Jun 2027 | $855K | $1.7M | $-835K | $-4.4M |
| May 2027 | $1.1M | $1.8M | $-640K | $-3.6M |
| Apr 2027 | $1.2M | $1.7M | $-479K | $-3.0M |
| Mar 2027 | $1.1M | $1.7M | $-634K | $-2.5M |
| Feb 2027 | $1.1M | $1.5M | $-421K | $-1.9M |
| Jan 2027 | $1.6M | $1.4M | $283K | $-1.5M |
| Dec 2026 | $1.0M | $1.3M | $-299K | $-1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $80K |