| Droits TV | $1.2M |
| Bonus TV de Classement | $110K |
| Jour de match | $11K |
| Sponsoring | $20K |
| Merchandising | $125K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $960K |
| Salaires staff | $17K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $335K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $1.6M | $1.3M | $251K | $16.6M |
| Aug 2028 | $1.5M | $1.6M | $-188K | $16.3M |
| Jul 2028 | $1.5M | $1.5M | $86K | $16.5M |
| Jun 2028 | $1.5M | $1.2M | $235K | $16.4M |
| May 2028 | $1.6M | $1.4M | $167K | $16.1M |
| Apr 2028 | $1.5M | $1.1M | $327K | $16.0M |
| Mar 2028 | $1.6M | $993K | $646K | $15.6M |
| Feb 2028 | $1.7M | $1.1M | $568K | $15.0M |
| Jan 2028 | $1.8M | $1.0M | $715K | $14.4M |
| Dec 2027 | $1.9M | $991K | $939K | $13.7M |
| Nov 2027 | $1.8M | $994K | $756K | $12.7M |
| Oct 2027 | $1.5M | $1.3M | $243K | $12.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $121K |
| Hometown Print | $121K |