| Droits TV | $150K |
| Bonus TV de Classement | $93K |
| Jour de match | $10K |
| Sponsoring | $19K |
| Merchandising | $159K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $918K |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $929K |
| Salaires staff | $28K |
| Amortissement Transferts | $104 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $350K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.3M | $1.3M | $43K | $797K |
| Sep 2027 | $1.4M | $1.8M | $-399K | $754K |
| Aug 2027 | $1.3M | $1.1M | $257K | $1.2M |
| Jul 2027 | $1.3M | $1.1M | $242K | $896K |
| Jun 2027 | $1.3M | $1.1M | $220K | $653K |
| May 2027 | $1.4M | $1.4M | $38K | $433K |
| Apr 2027 | $1.3M | $1.1M | $246K | $395K |
| Mar 2027 | $2.4M | $1.0M | $1.4M | $6.4M |
| Feb 2027 | $2.4M | $1.1M | $1.3M | $5.0M |
| Jan 2027 | $1.5M | $972K | $525K | $3.7M |
| Dec 2026 | $1.7M | $1.0M | $606K | $3.2M |
| Nov 2026 | $1.5M | $991K | $503K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $125K |
| Local Dairy Co. | $104K |