| Droits TV | $1.2M |
| Bonus TV de Classement | $202K |
| Jour de match | $82K |
| Sponsoring | $17K |
| Merchandising | $170K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $33K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $402K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $1.7M | $1.7M | $-70K | $8.6M |
| Mai 2028 | $1.6M | $2.1M | $-479K | $8.7M |
| Avr 2028 | $1.9M | $1.6M | $299K | $9.2M |
| Mars 2028 | $1.9M | $1.7M | $214K | $8.9M |
| Févr 2028 | $1.9M | $1.3M | $576K | $8.7M |
| Janv 2028 | $1.9M | $1.4M | $489K | $8.1M |
| Déc 2027 | $2.2M | $1.7M | $536K | $7.6M |
| Nov 2027 | $1.9M | $1.5M | $443K | $7.1M |
| Oct 2027 | $2.0M | $3.0M | $-994K | $6.6M |
| Sept 2027 | $2.3M | $1.7M | $663K | $7.6M |
| Août 2027 | $2.1M | $2.2M | $-103K | $7.0M |
| Juil 2027 | $2.2M | $2.0M | $194K | $7.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $112K |
| Local Dairy Co. | $96K |