| Droits TV | $955K |
| Bonus TV de Classement | $102K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $32K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $254K |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $284K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.1M | $558K | $533K | $6.9M |
| Jul 2027 | $1.1M | $558K | $536K | $6.4M |
| Jun 2027 | $1.1M | $549K | $529K | $5.9M |
| May 2027 | $1.1M | $735K | $406K | $5.3M |
| Apr 2027 | $1.1M | $543K | $536K | $4.9M |
| Mar 2027 | $1.1M | $542K | $532K | $4.4M |
| Feb 2027 | $1.1M | $556K | $541K | $3.9M |
| Jan 2027 | $1.0M | $547K | $456K | $3.3M |
| Dec 2026 | $1.1M | $538K | $609K | $2.9M |
| Nov 2026 | $1.1M | $538K | $561K | $2.3M |
| Oct 2026 | $1.1M | $537K | $575K | $1.7M |
| Sep 2026 | $1.2M | $344K | $809K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $16K |