| Droits TV | $3.3M |
| Bonus TV de Classement | $918K |
| Jour de match | $0 |
| Sponsoring | $33K |
| Merchandising | $723K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $441K |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $30K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $741K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $5.4M | $2.3M | $3.1M | $26.6M |
| Mai 2028 | $4.1M | $2.4M | $1.7M | $23.4M |
| Avr 2028 | $4.1M | $2.4M | $1.7M | $21.7M |
| Mars 2028 | $4.9M | $2.8M | $2.2M | $19.9M |
| Févr 2028 | $5.0M | $2.6M | $2.4M | $17.7M |
| Janv 2028 | $4.4M | $2.5M | $1.8M | $16.4M |
| Déc 2027 | $4.4M | $2.3M | $2.1M | $14.5M |
| Nov 2027 | $4.4M | $2.5M | $2.0M | $12.5M |
| Oct 2027 | $4.3M | $3.9M | $489K | $10.5M |
| Sept 2027 | $3.8M | $3.4M | $406K | $10.0M |
| Août 2027 | $4.9M | $2.0M | $2.9M | $16.7M |
| Juil 2027 | $3.6M | $2.0M | $1.6M | $13.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $213K |
| Local Dairy Co. | $182K |