| Droits TV | $153K |
| Bonus TV de Classement | $50K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $19K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $193K |
| Salaires staff | $14K |
| Amortissement Transferts | $104 |
| Intérêts de la Dette | $13K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $86K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $224K | $306K | $-82K | $-2.8M |
| Feb 2028 | $221K | $452K | $-231K | $-2.7M |
| Jan 2028 | $219K | $317K | $-98K | $-2.5M |
| Dec 2027 | $252K | $314K | $-62K | $-2.4M |
| Nov 2027 | $215K | $349K | $-134K | $-2.3M |
| Oct 2027 | $215K | $437K | $-222K | $-2.2M |
| Sep 2027 | $210K | $652K | $-442K | $-2.0M |
| Aug 2027 | $208K | $462K | $-253K | $-1.5M |
| Jul 2027 | $227K | $458K | $-232K | $-1.3M |
| Jun 2027 | $221K | $485K | $-264K | $-1.1M |
| May 2027 | $201K | $455K | $-254K | $-801K |
| Apr 2027 | $168K | $492K | $-324K | $-547K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $20K |