| Droits TV | $1.3M |
| Bonus TV de Classement | $506K |
| Jour de match | $0 |
| Sponsoring | $22K |
| Merchandising | $249K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $706K |
| Salaires staff | $26K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $505K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.1M | $1.2M | $833K | $17.7M |
| Janv 2028 | $2.1M | $1.3M | $859K | $16.8M |
| Déc 2027 | $2.5M | $1.2M | $1.3M | $16.0M |
| Nov 2027 | $2.1M | $1.3M | $806K | $14.6M |
| Oct 2027 | $2.2M | $1.8M | $377K | $13.8M |
| Sept 2027 | $2.1M | $1.4M | $630K | $13.4M |
| Août 2027 | $2.3M | $1.3M | $1.0M | $12.8M |
| Juil 2027 | $2.1M | $1.2M | $875K | $11.8M |
| Juin 2027 | $2.2M | $1.3M | $963K | $10.9M |
| Mai 2027 | $2.2M | $1.2M | $949K | $9.9M |
| Avr 2027 | $1.7M | $1.2M | $579K | $9.0M |
| Mars 2027 | $1.9M | $1.1M | $885K | $8.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $138K |
| Westside Builders | $132K |