| Droits TV | $748K |
| Bonus TV de Classement | $372K |
| Jour de match | $12K |
| Sponsoring | $8K |
| Merchandising | $76K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $930K |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $243K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.2M | $1.2M | $28K | $8.3M |
| Jul 2027 | $1.2M | $1.2M | $12K | $8.3M |
| Jun 2027 | $1.2M | $1.2M | $3K | $8.3M |
| May 2027 | $1.3M | $1.3M | $-89K | $8.3M |
| Apr 2027 | $1.0M | $1.2M | $-111K | $8.4M |
| Mar 2027 | $7.7M | $1.1M | $6.6M | $8.5M |
| Feb 2027 | $1.3M | $1.0M | $222K | $1.9M |
| Jan 2027 | $1.7M | $890K | $780K | $1.7M |
| Dec 2026 | $1.1M | $883K | $203K | $902K |
| Nov 2026 | $1.1M | $882K | $199K | $699K |
| Oct 2026 | $1.1M | $2.6M | $-1.5M | $500K |
| Sep 2026 | $2.5M | $1.0M | $1.5M | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $97K |