| Droits TV | $169K |
| Bonus TV de Classement | $74K |
| Jour de match | $21K |
| Sponsoring | $94 |
| Merchandising | $2K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $125K |
| Salaires staff | $10K |
| Amortissement Transferts | $437 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $77K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $265K | $212K | $53K | $396K |
| Apr 2027 | $270K | $213K | $57K | $342K |
| Mar 2027 | $262K | $239K | $23K | $285K |
| Feb 2027 | $289K | $277K | $12K | $262K |
| Jan 2027 | $342K | $226K | $116K | $271K |
| Dec 2026 | $317K | $247K | $70K | $155K |
| Nov 2026 | $236K | $251K | $-14K | $84K |
| Oct 2026 | $247K | $426K | $-180K | $99K |
| Sep 2026 | $230K | $152K | $78K | $278K |
| Aug 2026 | $0 | $0 | $0 | $200K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $1K |