| Droits TV | $2.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $49K |
| Sponsoring | $41K |
| Merchandising | $713K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $42K |
| Amortissement Transferts | $77K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $740K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.4M | $3.5M | $-108K | $54.8M |
| Oct 2027 | $3.4M | $3.6M | $-180K | $54.9M |
| Sep 2027 | $3.7M | $3.6M | $115K | $55.0M |
| Aug 2027 | $3.8M | $2.9M | $817K | $54.8M |
| Jul 2027 | $4.0M | $3.0M | $1.1M | $53.9M |
| Jun 2027 | $4.6M | $3.1M | $1.5M | $52.7M |
| May 2027 | $4.5M | $3.4M | $1.1M | $51.2M |
| Apr 2027 | $7.8M | $2.8M | $5.0M | $73.3M |
| Mar 2027 | $8.1M | $2.4M | $5.7M | $68.2M |
| Feb 2027 | $4.6M | $2.3M | $2.3M | $66.2M |
| Jan 2027 | $8.9M | $2.5M | $6.4M | $63.9M |
| Dec 2026 | $17.7M | $2.8M | $14.9M | $57.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $230K |
| Local Dairy Co. | $261K |