| Droits TV | $929K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $29K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $159K |
| Salaires staff | $18K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $176K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $959K | $353K | $606K | $5.1M |
| Jul 2027 | $1.0M | $419K | $584K | $5.7M |
| Jun 2027 | $977K | $358K | $619K | $5.1M |
| May 2027 | $1.0M | $482K | $548K | $4.5M |
| Apr 2027 | $1.1M | $415K | $662K | $4.0M |
| Mar 2027 | $1.1M | $370K | $707K | $3.3M |
| Feb 2027 | $1.1M | $370K | $706K | $2.6M |
| Jan 2027 | $1.0M | $342K | $706K | $1.9M |
| Dec 2026 | $1.1M | $291K | $781K | $1.2M |
| Nov 2026 | $1.0M | $287K | $756K | $396K |
| Oct 2026 | $1.0M | $270K | $777K | $1.9M |
| Sep 2026 | $1.1M | $240K | $812K | $1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $12K |