| Droits TV | $1.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $30K |
| Merchandising | $285K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $45K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $19K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $423K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $2.2M | $1.6M | $611K | $11.7M |
| Jul 2028 | $2.5M | $1.8M | $736K | $11.1M |
| Jun 2028 | $2.7M | $1.8M | $955K | $10.4M |
| May 2028 | $2.2M | $3.8M | $-1.6M | $9.4M |
| Apr 2028 | $2.2M | $1.6M | $563K | $11.0M |
| Mar 2028 | $2.4M | $1.9M | $474K | $10.5M |
| Feb 2028 | $6.6M | $3.8M | $2.7M | $10.0M |
| Jan 2028 | $2.4M | $2.1M | $278K | $7.2M |
| Dec 2027 | $2.4M | $2.2M | $158K | $7.0M |
| Nov 2027 | $2.4M | $2.2M | $231K | $6.8M |
| Oct 2027 | $2.5M | $2.3M | $189K | $6.6M |
| Sep 2027 | $2.3M | $3.4M | $-1.1M | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $178K |
| Greenfield Foods | $186K |