| Droits TV | $179K |
| Bonus TV de Classement | $64K |
| Jour de match | $0 |
| Sponsoring | $534 |
| Merchandising | $6K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $103K |
| Salaires staff | $21K |
| Amortissement Transferts | $16 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $151K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $249K | $278K | $-29K | $-485K |
| Dec 2027 | $252K | $352K | $-100K | $-456K |
| Nov 2027 | $250K | $277K | $-27K | $-356K |
| Oct 2027 | $247K | $339K | $-93K | $-329K |
| Sep 2027 | $301K | $291K | $11K | $-236K |
| Aug 2027 | $253K | $287K | $-34K | $-247K |
| Jul 2027 | $282K | $322K | $-40K | $-213K |
| Jun 2027 | $273K | $329K | $-55K | $-173K |
| May 2027 | $265K | $370K | $-104K | $-118K |
| Apr 2027 | $285K | $341K | $-56K | $-14K |
| Mar 2027 | $290K | $278K | $11K | $42K |
| Feb 2027 | $291K | $274K | $18K | $31K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $7K |