| Droits TV | $1.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $31K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $991K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $305K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2028 | $1.4M | $1.3M | $104K | $8.0M |
| Avr 2028 | $1.4M | $1.2M | $214K | $7.9M |
| Mars 2028 | $1.5M | $1.4M | $55K | $7.7M |
| Févr 2028 | $1.4M | $1.3M | $135K | $7.7M |
| Janv 2028 | $1.6M | $1.4M | $239K | $7.5M |
| Déc 2027 | $1.5M | $1.4M | $72K | $7.3M |
| Nov 2027 | $1.7M | $1.5M | $261K | $7.2M |
| Oct 2027 | $1.6M | $3.0M | $-1.4M | $6.9M |
| Sept 2027 | $1.7M | $1.5M | $227K | $8.3M |
| Août 2027 | $1.7M | $925K | $729K | $8.1M |
| Juil 2027 | $1.7M | $926K | $727K | $7.3M |
| Juin 2027 | $1.7M | $876K | $821K | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $20K |