| Droits TV | $2.5M |
| Bonus TV de Classement | $509K |
| Jour de match | $45K |
| Sponsoring | $3K |
| Merchandising | $246K |
| Prime de Coupe | $193K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $511K |
| Salaires staff | $40K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $79K |
| Entretien installations | $620K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.4M | $1.3M | $2.2M | $15.3M |
| Oct 2027 | $2.7M | $2.6M | $102K | $13.1M |
| Sept 2027 | $3.3M | $1.2M | $2.1M | $31.9M |
| Août 2027 | $4.9M | $1.3M | $3.6M | $29.8M |
| Juil 2027 | $3.7M | $1.3M | $2.4M | $26.3M |
| Juin 2027 | $3.4M | $1.3M | $2.1M | $23.8M |
| Mai 2027 | $3.6M | $1.4M | $2.2M | $21.7M |
| Avr 2027 | $3.4M | $1.3M | $2.1M | $19.5M |
| Mars 2027 | $3.2M | $1.3M | $1.9M | $17.4M |
| Févr 2027 | $3.5M | $1.3M | $2.2M | $15.4M |
| Janv 2027 | $3.6M | $1.3M | $2.4M | $13.4M |
| Déc 2026 | $3.4M | $1.2M | $2.2M | $11.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $35K |