| Droits TV | $134K |
| Bonus TV de Classement | $81K |
| Jour de match | $21K |
| Sponsoring | $5K |
| Merchandising | $64K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $256K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $11K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $135K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $303K | $416K | $-112K | $-2.4M |
| Nov 2027 | $268K | $439K | $-171K | $-2.3M |
| Oct 2027 | $288K | $459K | $-171K | $-2.1M |
| Sep 2027 | $285K | $670K | $-385K | $-1.9M |
| Aug 2027 | $267K | $391K | $-124K | $-1.5M |
| Jul 2027 | $334K | $378K | $-45K | $-1.4M |
| Jun 2027 | $272K | $380K | $-109K | $-1.4M |
| May 2027 | $276K | $380K | $-104K | $-1.3M |
| Apr 2027 | $282K | $384K | $-102K | $-1.1M |
| Mar 2027 | $297K | $401K | $-104K | $-1.0M |
| Feb 2027 | $276K | $458K | $-181K | $-940K |
| Jan 2027 | $274K | $447K | $-172K | $-759K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $55K |