| Droits TV | $320K |
| Bonus TV de Classement | $116K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $137K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $20K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $518K |
| Salaires staff | $17K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $199K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $736K | $752K | $-16K | $24.9M |
| May 2028 | $535K | $1.3M | $-786K | $25.6M |
| Apr 2028 | $611K | $819K | $-208K | $27.2M |
| Mar 2028 | $649K | $998K | $-350K | $28.2M |
| Feb 2028 | $614K | $1.5M | $-885K | $29.4M |
| Jan 2028 | $753K | $993K | $-240K | $31.3M |
| Dec 2027 | $619K | $1.3M | $-668K | $32.6M |
| Nov 2027 | $627K | $992K | $-365K | $34.3M |
| Oct 2027 | $637K | $1.1M | $-480K | $35.9M |
| Sep 2027 | $517K | $1.2M | $-698K | $37.7M |
| Aug 2027 | $504K | $765K | $-260K | $40.2M |
| Jul 2027 | $538K | $792K | $-254K | $42.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $33K |