| Droits TV | $160K |
| Bonus TV de Classement | $59K |
| Jour de match | $0 |
| Sponsoring | $476 |
| Merchandising | $12K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $421K |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $109K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $231K | $557K | $-326K | $-4.0M |
| Aug 2028 | $259K | $358K | $-99K | $-3.7M |
| Jul 2028 | $242K | $690K | $-447K | $-3.6M |
| Jun 2028 | $265K | $379K | $-114K | $-3.2M |
| May 2028 | $339K | $456K | $-117K | $-3.1M |
| Apr 2028 | $301K | $529K | $-228K | $-2.9M |
| Mar 2028 | $311K | $926K | $-615K | $-2.7M |
| Feb 2028 | $318K | $571K | $-253K | $-2.1M |
| Jan 2028 | $321K | $510K | $-189K | $-1.8M |
| Dec 2027 | $362K | $603K | $-240K | $-1.7M |
| Nov 2027 | $302K | $488K | $-187K | $-1.4M |
| Oct 2027 | $300K | $383K | $-83K | $-1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $6K |