| Droits TV | $2.4M |
| Bonus TV de Classement | $101K |
| Jour de match | $80K |
| Sponsoring | $3K |
| Merchandising | $190K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $860K |
| Salaires staff | $13K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $475K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $2.8M | $1.4M | $1.4M | $2.8M |
| Mai 2028 | $2.6M | $1.8M | $873K | $1.4M |
| Avr 2028 | $2.7M | $1.7M | $1.1M | $438K |
| Mars 2028 | $2.8M | $1.8M | $976K | $-657K |
| Févr 2028 | $2.8M | $1.9M | $886K | $-1.7M |
| Janv 2028 | $2.8M | $1.8M | $963K | $-2.6M |
| Déc 2027 | $2.9M | $1.7M | $1.3M | $-3.6M |
| Nov 2027 | $2.9M | $1.8M | $1.1M | $-4.9M |
| Oct 2027 | $2.8M | $2.7M | $70K | $-6.0M |
| Sept 2027 | $3.2M | $1.8M | $1.4M | $22.1M |
| Août 2027 | $3.4M | $1.4M | $2.0M | $20.7M |
| Juil 2027 | $3.5M | $1.3M | $2.2M | $18.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $41K |