| Droits TV | $132K |
| Bonus TV de Classement | $25K |
| Jour de match | $21K |
| Sponsoring | $5K |
| 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 | $215K |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $118K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $220K | $354K | $-133K | $-2.7M |
| Oct 2027 | $210K | $382K | $-172K | $-2.6M |
| Sep 2027 | $239K | $601K | $-362K | $-2.4M |
| Aug 2027 | $192K | $401K | $-208K | $-2.0M |
| Jul 2027 | $198K | $316K | $-117K | $-1.8M |
| Jun 2027 | $196K | $315K | $-119K | $-1.7M |
| May 2027 | $200K | $368K | $-168K | $-1.6M |
| Apr 2027 | $199K | $321K | $-122K | $-1.4M |
| Mar 2027 | $210K | $338K | $-129K | $-1.3M |
| Feb 2027 | $227K | $457K | $-230K | $-1.2M |
| Jan 2027 | $238K | $383K | $-146K | $-953K |
| Dec 2026 | $240K | $416K | $-176K | $-808K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $63K |