| Droits TV | $2.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $17K |
| Sponsoring | $31K |
| Merchandising | $302K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $56K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $28K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $509K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $2.6M | $1.8M | $721K | $22.4M |
| Feb 2028 | $3.0M | $1.7M | $1.3M | $21.6M |
| Jan 2028 | $3.5M | $1.7M | $1.8M | $20.2M |
| Dec 2027 | $3.0M | $1.5M | $1.5M | $18.7M |
| Nov 2027 | $3.0M | $1.4M | $1.5M | $17.1M |
| Oct 2027 | $3.0M | $1.9M | $1.1M | $15.6M |
| Sep 2027 | $3.1M | $1.8M | $1.3M | $14.5M |
| Aug 2027 | $3.2M | $2.3M | $903K | $13.1M |
| Jul 2027 | $3.1M | $1.7M | $1.3M | $12.2M |
| Jun 2027 | $2.6M | $1.6M | $1.0M | $12.1M |
| May 2027 | $2.6M | $1.6M | $1.1M | $11.0M |
| Apr 2027 | $2.6M | $1.5M | $1.1M | $10.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $205K |
| Local Dairy Co. | $171K |