| Droits TV | $707K |
| Bonus TV de Classement | $108K |
| Jour de match | $13K |
| Sponsoring | $8K |
| Merchandising | $69K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $33K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $204K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $905K | $1.4M | $-468K | $-7.4M |
| Aug 2028 | $912K | $1.6M | $-717K | $-7.0M |
| Jul 2028 | $8.7M | $3.0M | $5.7M | $-6.3M |
| Jun 2028 | $1.1M | $1.6M | $-551K | $-12.0M |
| May 2028 | $1.1M | $1.8M | $-693K | $-11.4M |
| Apr 2028 | $1.1M | $1.7M | $-627K | $-10.7M |
| Mar 2028 | $827K | $1.8M | $-942K | $-10.1M |
| Feb 2028 | $1.0M | $1.6M | $-527K | $-9.1M |
| Jan 2028 | $3.0M | $1.7M | $1.2M | $-8.6M |
| Dec 2027 | $1.0M | $1.7M | $-661K | $-9.8M |
| Nov 2027 | $1.1M | $1.5M | $-489K | $-9.2M |
| Oct 2027 | $1.2M | $2.5M | $-1.3M | $-8.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $95K |