| Droits TV | $472K |
| Bonus TV de Classement | $192K |
| Jour de match | $24K |
| Sponsoring | $665 |
| Merchandising | $38K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $395K |
| Salaires staff | $16K |
| Amortissement Transferts | $416 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $208K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $727K | $620K | $107K | $1.0M |
| Oct 2027 | $717K | $854K | $-137K | $923K |
| Sep 2027 | $699K | $786K | $-87K | $1.1M |
| Aug 2027 | $676K | $663K | $13K | $1.1M |
| Jul 2027 | $674K | $608K | $66K | $1.1M |
| Jun 2027 | $736K | $705K | $31K | $1.1M |
| May 2027 | $849K | $958K | $-109K | $1.1M |
| Apr 2027 | $853K | $646K | $208K | $1.2M |
| Mar 2027 | $578K | $702K | $-124K | $958K |
| Feb 2027 | $648K | $506K | $142K | $1.1M |
| Jan 2027 | $658K | $507K | $150K | $940K |
| Dec 2026 | $683K | $542K | $141K | $790K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $8K |