| Droits TV | $211K |
| Bonus TV de Classement | $92K |
| Jour de match | $71K |
| Sponsoring | $99K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $494K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $2.0M | $1.8M | $247K | $3.1M |
| Mar 2027 | $2.1M | $1.8M | $339K | $2.8M |
| Feb 2027 | $2.1M | $1.7M | $383K | $2.5M |
| Jan 2027 | $2.1M | $1.8M | $324K | $2.1M |
| Dec 2026 | $2.0M | $1.8M | $267K | $1.8M |
| Nov 2026 | $2.0M | $1.7M | $311K | $1.5M |
| Oct 2026 | $2.0M | $3.4M | $-1.4M | $1.2M |
| Sep 2026 | $1.9M | $1.3M | $587K | $2.6M |
| Aug 2026 | $0 | $0 | $0 | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $548K |
| Local Dairy Co. | $644K |