| Droits TV | $133K |
| Bonus TV de Classement | $39K |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $47K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $339K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $122K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $224K | $489K | $-265K | $-3.2M |
| Jul 2027 | $235K | $377K | $-141K | $-3.0M |
| Jun 2027 | $230K | $377K | $-147K | $-2.8M |
| May 2027 | $230K | $377K | $-147K | $-2.7M |
| Apr 2027 | $231K | $381K | $-150K | $-2.5M |
| Mar 2027 | $323K | $401K | $-78K | $-2.4M |
| Feb 2027 | $232K | $420K | $-187K | $-2.3M |
| Jan 2027 | $242K | $458K | $-216K | $-2.1M |
| Dec 2026 | $248K | $460K | $-212K | $-1.9M |
| Nov 2026 | $255K | $546K | $-291K | $-1.7M |
| Oct 2026 | $293K | $2.0M | $-1.7M | $-1.4M |
| Sep 2026 | $275K | $492K | $-216K | $284K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $59K |