| Droits TV | $127K |
| Bonus TV de Classement | $6K |
| Jour de match | $5K |
| Sponsoring | $5K |
| Merchandising | $40K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $242K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $114K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $183K | $370K | $-188K | $-525K |
| Aug 2027 | $181K | $265K | $-85K | $-338K |
| Jul 2027 | $187K | $249K | $-62K | $-253K |
| Jun 2027 | $183K | $249K | $-66K | $-191K |
| May 2027 | $184K | $331K | $-147K | $-125K |
| Apr 2027 | $185K | $252K | $-67K | $22K |
| Mar 2027 | $194K | $253K | $-59K | $89K |
| Feb 2027 | $198K | $280K | $-82K | $148K |
| Jan 2027 | $194K | $263K | $-69K | $230K |
| Dec 2026 | $203K | $258K | $-55K | $299K |
| Nov 2026 | $227K | $263K | $-35K | $354K |
| Oct 2026 | $220K | $392K | $-172K | $389K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $58K |