| Droits TV | $171K |
| Bonus TV de Classement | $37K |
| Jour de match | $0 |
| Sponsoring | $455 |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $64K |
| Salaires staff | $14K |
| Amortissement Transferts | $291 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $107K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $212K | $186K | $26K | $516K |
| Jul 2027 | $214K | $203K | $11K | $538K |
| Jun 2027 | $209K | $241K | $-32K | $541K |
| May 2027 | $249K | $291K | $-42K | $573K |
| Apr 2027 | $257K | $266K | $-8K | $615K |
| Mar 2027 | $276K | $252K | $24K | $624K |
| Feb 2027 | $270K | $292K | $-22K | $600K |
| Jan 2027 | $237K | $253K | $-16K | $622K |
| Dec 2026 | $290K | $258K | $33K | $638K |
| Nov 2026 | $293K | $283K | $9K | $605K |
| Oct 2026 | $290K | $312K | $-23K | $596K |
| Sep 2026 | $286K | $167K | $118K | $618K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $5K |