| Droits TV | $1.0M |
| Bonus TV de Classement | $250K |
| Jour de match | $54K |
| Sponsoring | $17K |
| Merchandising | $322K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $43K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $21K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $490K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.7M | $1.6M | $68K | $-4.6M |
| Oct 2027 | $1.8M | $2.7M | $-984K | $-4.7M |
| Sep 2027 | $1.6M | $3.9M | $-2.3M | $-3.7M |
| Aug 2027 | $1.7M | $2.3M | $-562K | $-1.4M |
| Jul 2027 | $2.0M | $2.1M | $-172K | $-821K |
| Jun 2027 | $1.9M | $2.1M | $-261K | $-651K |
| May 2027 | $1.9M | $2.4M | $-472K | $-392K |
| Apr 2027 | $1.5M | $2.1M | $-628K | $78K |
| Mar 2027 | $1.9M | $1.7M | $129K | $704K |
| Feb 2027 | $2.1M | $1.9M | $196K | $572K |
| Jan 2027 | $1.9M | $1.8M | $115K | $373K |
| Dec 2026 | $2.2M | $1.9M | $300K | $256K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $105K |
| Local Dairy Co. | $94K |