| Droits TV | $2.7M |
| Bonus TV de Classement | $877K |
| Jour de match | $89K |
| Sponsoring | $3K |
| Merchandising | $263K |
| 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 | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $666K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $3.9M | $1.7M | $2.2M | $6.0M |
| May 2027 | $3.6M | $1.4M | $2.2M | $3.8M |
| Apr 2027 | $3.8M | $1.4M | $2.4M | $1.6M |
| Mar 2027 | $4.0M | $1.5M | $2.6M | $-791K |
| Feb 2027 | $3.8M | $1.4M | $2.3M | $-3.4M |
| Jan 2027 | $4.3M | $1.2M | $3.1M | $14.5M |
| Dec 2026 | $3.9M | $1.2M | $2.7M | $11.4M |
| Nov 2026 | $4.0M | $1.2M | $2.8M | $8.7M |
| Oct 2026 | $4.4M | $2.1M | $2.3M | $5.9M |
| Sep 2026 | $3.9M | $1.1M | $2.9M | $3.6M |
| Aug 2026 | $0 | $0 | $0 | $762K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $38K |