| Droits TV | $754K |
| Bonus TV de Classement | $383K |
| Jour de match | $5K |
| Sponsoring | $915 |
| Merchandising | $83K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $221K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $655K |
| Salaires staff | $17K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $276K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $952K | $494K | $5.2M |
| Oct 2027 | $1.4M | $1.0M | $365K | $4.7M |
| Sep 2027 | $1.1M | $1.5M | $-389K | $4.3M |
| Aug 2027 | $1.1M | $867K | $213K | $4.8M |
| Jul 2027 | $1.2M | $795K | $394K | $4.6M |
| Jun 2027 | $1.1M | $907K | $176K | $4.3M |
| May 2027 | $1.7M | $914K | $751K | $4.1M |
| Apr 2027 | $1.0M | $741K | $307K | $3.3M |
| Mar 2027 | $1.3M | $786K | $533K | $3.0M |
| Feb 2027 | $1.2M | $844K | $362K | $2.5M |
| Jan 2027 | $1.5M | $921K | $535K | $2.1M |
| Dec 2026 | $1.3M | $879K | $414K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $11K |