| Droits TV | $2.0M |
| Bonus TV de Classement | $325K |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $468K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $40K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $594K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $3.0M | $2.8M | $203K | $13.9M |
| Juil 2028 | $3.4M | $2.3M | $1.0M | $13.7M |
| Juin 2028 | $3.2M | $1.9M | $1.3M | $13.5M |
| Mai 2028 | $2.9M | $2.4M | $454K | $12.2M |
| Avr 2028 | $3.0M | $2.0M | $993K | $11.7M |
| Mars 2028 | $3.2M | $2.1M | $1.1M | $10.7M |
| Févr 2028 | $3.4M | $2.1M | $1.3M | $9.6M |
| Janv 2028 | $3.3M | $2.1M | $1.2M | $8.3M |
| Déc 2027 | $3.5M | $2.1M | $1.4M | $7.1M |
| Nov 2027 | $3.6M | $2.2M | $1.4M | $5.8M |
| Oct 2027 | $3.4M | $2.2M | $1.2M | $4.4M |
| Sept 2027 | $3.7M | $2.5M | $1.2M | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $162K |
| Local Dairy Co. | $184K |