| Droits TV | $137K |
| Bonus TV de Classement | $15K |
| Jour de match | $641 |
| Sponsoring | $2K |
| Merchandising | $26K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $241K |
| Salaires staff | $14K |
| Amortissement Transferts | $291 |
| Intérêts de la Dette | $11K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $160K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $180K | $427K | $-246K | $-2.5M |
| Jul 2028 | $207K | $350K | $-144K | $-2.3M |
| Jun 2028 | $179K | $360K | $-181K | $-2.1M |
| May 2028 | $170K | $519K | $-349K | $-1.9M |
| Apr 2028 | $211K | $350K | $-139K | $-1.6M |
| Mar 2028 | $452K | $323K | $129K | $-1.4M |
| Feb 2028 | $175K | $323K | $-148K | $-1.6M |
| Jan 2028 | $178K | $323K | $-145K | $-1.4M |
| Dec 2027 | $192K | $333K | $-141K | $-1.3M |
| Nov 2027 | $179K | $406K | $-227K | $-1.1M |
| Oct 2027 | $177K | $339K | $-162K | $-911K |
| Sep 2027 | $182K | $399K | $-217K | $-749K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |