| Droits TV | $136K |
| Bonus TV de Classement | $40K |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $36K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $229K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $5K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $117K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $218K | $361K | $-143K | $-1.2M |
| Jun 2028 | $214K | $252K | $-38K | $-1.0M |
| May 2028 | $212K | $325K | $-113K | $-993K |
| Apr 2028 | $212K | $253K | $-40K | $-880K |
| Mar 2028 | $219K | $269K | $-50K | $-840K |
| Feb 2028 | $234K | $357K | $-123K | $-790K |
| Jan 2028 | $221K | $282K | $-61K | $-667K |
| Dec 2027 | $227K | $280K | $-52K | $-606K |
| Nov 2027 | $232K | $287K | $-55K | $-554K |
| Oct 2027 | $221K | $335K | $-114K | $-499K |
| Sep 2027 | $230K | $342K | $-112K | $-385K |
| Aug 2027 | $203K | $274K | $-71K | $-273K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $54K |