| Droits TV | $732K |
| Bonus TV de Classement | $364K |
| Jour de match | $14K |
| Sponsoring | $9K |
| Merchandising | $69K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $8K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $239K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.2M | $1.3M | $-119K | $-2.1M |
| Aug 2027 | $1.8M | $1.5M | $334K | $-1.9M |
| Jul 2027 | $3.5M | $1.5M | $2.0M | $-2.3M |
| Jun 2027 | $1.1M | $1.6M | $-495K | $-4.3M |
| May 2027 | $1.2M | $1.8M | $-585K | $-3.8M |
| Apr 2027 | $1.1M | $1.5M | $-387K | $-3.2M |
| Mar 2027 | $814K | $1.5M | $-671K | $-2.8M |
| Feb 2027 | $909K | $1.0M | $-118K | $-2.1M |
| Jan 2027 | $1.2M | $1.2M | $15K | $-2.0M |
| Dec 2026 | $913K | $1.2M | $-249K | $-2.0M |
| Nov 2026 | $913K | $1.2M | $-247K | $-1.8M |
| Oct 2026 | $932K | $2.8M | $-1.8M | $-1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $103K |