| Droits TV | $985K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $67K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $334K |
| Salaires staff | $33K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $254K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $620K | $433K | $4.5M |
| Oct 2027 | $1.1M | $723K | $330K | $4.1M |
| Sep 2027 | $1.1M | $922K | $150K | $3.8M |
| Aug 2027 | $1.1M | $654K | $418K | $3.6M |
| Jul 2027 | $1.2M | $782K | $379K | $3.2M |
| Jun 2027 | $1.1M | $803K | $296K | $2.8M |
| May 2027 | $1.2M | $929K | $230K | $2.5M |
| Apr 2027 | $1.4M | $833K | $537K | $2.3M |
| Mar 2027 | $1.4M | $617K | $778K | $5.8M |
| Feb 2027 | $1.5M | $632K | $844K | $5.0M |
| Jan 2027 | $1.4M | $631K | $744K | $4.1M |
| Dec 2026 | $1.4M | $643K | $794K | $3.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $14K |