| Droits TV | $804K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $105K |
| Merchandising | $879K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $369K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $1.8M | $1.8M | $-54K | $3.3M |
| Mar 2028 | $1.8M | $1.8M | $-11K | $3.3M |
| Feb 2028 | $1.8M | $2.0M | $-157K | $3.3M |
| Jan 2028 | $3.0M | $1.9M | $1.0M | $3.5M |
| Dec 2027 | $1.8M | $3.0M | $-1.2M | $2.5M |
| Nov 2027 | $1.9M | $2.0M | $-109K | $3.6M |
| Oct 2027 | $1.9M | $2.2M | $-314K | $3.8M |
| Sep 2027 | $1.9M | $2.5M | $-576K | $4.1M |
| Aug 2027 | $2.0M | $2.3M | $-347K | $4.6M |
| Jul 2027 | $2.0M | $2.4M | $-397K | $5.0M |
| Jun 2027 | $2.0M | $2.4M | $-399K | $5.4M |
| May 2027 | $2.1M | $2.6M | $-436K | $5.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $634K |
| Greenfield Foods | $625K |