| Droits TV | $1.3M |
| Bonus TV de Classement | $107K |
| Jour de match | $3K |
| Sponsoring | $2K |
| Merchandising | $52K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $444K |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $5K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $308K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.4M | $775K | $643K | $-1.2M |
| Jul 2027 | $1.4M | $725K | $647K | $-1.8M |
| Jun 2027 | $1.3M | $755K | $553K | $-2.5M |
| May 2027 | $1.3M | $800K | $520K | $-3.0M |
| Apr 2027 | $1.5M | $745K | $717K | $-3.6M |
| Mar 2027 | $1.5M | $553K | $956K | $7.2M |
| Feb 2027 | $1.5M | $541K | $986K | $6.2M |
| Jan 2027 | $1.6M | $527K | $1.0M | $5.2M |
| Dec 2026 | $1.7M | $530K | $1.2M | $4.2M |
| Nov 2026 | $1.6M | $533K | $1.0M | $3.0M |
| Oct 2026 | $1.4M | $646K | $706K | $2.0M |
| Sep 2026 | $1.3M | $468K | $875K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |