| Droits TV | $2.3M |
| Bonus TV de Classement | $558K |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $351K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $913K |
| Salaires staff | $20K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $552K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.2M | $1.5M | $1.7M | $52.3M |
| Jul 2028 | $3.2M | $1.5M | $1.7M | $50.5M |
| Jun 2028 | $4.0M | $1.8M | $2.2M | $48.8M |
| May 2028 | $3.3M | $1.8M | $1.5M | $46.6M |
| Apr 2028 | $3.4M | $1.4M | $2.0M | $45.1M |
| Mar 2028 | $3.3M | $1.5M | $1.8M | $43.0M |
| Feb 2028 | $3.3M | $1.5M | $1.8M | $41.2M |
| Jan 2028 | $3.8M | $1.5M | $2.2M | $39.4M |
| Dec 2027 | $3.6M | $1.5M | $2.1M | $37.2M |
| Nov 2027 | $4.0M | $1.6M | $2.4M | $35.0M |
| Oct 2027 | $3.6M | $1.4M | $2.2M | $32.5M |
| Sep 2027 | $9.4M | $2.5M | $6.9M | $30.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $224K |
| Local Dairy Co. | $228K |