| Droits TV | $1.4M |
| Bonus TV de Classement | $620K |
| Jour de match | $9K |
| Sponsoring | $2K |
| Merchandising | $131K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $632K |
| Salaires staff | $15K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $452K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.1M | $1.1M | $1.0M | $6.3M |
| Oct 2027 | $2.0M | $1.4M | $626K | $5.3M |
| Sep 2027 | $1.9M | $2.0M | $-66K | $4.6M |
| Aug 2027 | $2.0M | $1.4M | $568K | $4.7M |
| Jul 2027 | $2.3M | $1.4M | $891K | $4.2M |
| Jun 2027 | $2.1M | $1.4M | $707K | $3.3M |
| May 2027 | $1.8M | $2.1M | $-305K | $2.6M |
| Apr 2027 | $1.7M | $1.3M | $342K | $2.9M |
| Mar 2027 | $1.5M | $1.1M | $398K | $2.5M |
| Feb 2027 | $1.6M | $1.2M | $420K | $2.1M |
| Jan 2027 | $1.5M | $1.1M | $414K | $1.7M |
| Dec 2026 | $1.7M | $1.1M | $562K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |