| Droits TV | $2.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $92K |
| Sponsoring | $3K |
| Merchandising | $130K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $14K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $612K |
| Salaires staff | $24K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $421K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2028 | $2.6M | $1.1M | $1.6M | $34.5M |
| Févr 2028 | $2.6M | $1.1M | $1.4M | $32.9M |
| Janv 2028 | $3.4M | $1.1M | $2.3M | $31.4M |
| Déc 2027 | $2.7M | $965K | $1.7M | $29.1M |
| Nov 2027 | $3.1M | $1.0M | $2.0M | $27.4M |
| Oct 2027 | $2.8M | $1.2M | $1.6M | $25.3M |
| Sept 2027 | $2.9M | $1.1M | $1.7M | $27.5M |
| Août 2027 | $2.9M | $784K | $2.2M | $25.8M |
| Juil 2027 | $3.1M | $888K | $2.2M | $23.7M |
| Juin 2027 | $2.9M | $804K | $2.1M | $21.5M |
| Mai 2027 | $2.9M | $809K | $2.1M | $19.5M |
| Avr 2027 | $2.9M | $901K | $2.0M | $17.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $41K |