| Droits TV | $460K |
| Bonus TV de Classement | $121K |
| Jour de match | $48K |
| Sponsoring | $654 |
| Merchandising | $19K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $471K |
| Salaires staff | $8K |
| Amortissement Transferts | $833 |
| Intérêts de la Dette | $198 |
| Indemnités de Prêt (Dépense) | $120 |
| Entretien installations | $183K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $648K | $663K | $-14K | $-223K |
| Jul 2028 | $615K | $836K | $-221K | $-209K |
| Jun 2028 | $679K | $646K | $33K | $10K |
| May 2028 | $781K | $811K | $-30K | $-23K |
| Apr 2028 | $689K | $702K | $-13K | $6K |
| Mar 2028 | $612K | $610K | $2K | $18K |
| Feb 2028 | $671K | $807K | $-136K | $14K |
| Jan 2028 | $664K | $528K | $135K | $150K |
| Dec 2027 | $714K | $714K | $24 | $14K |
| Nov 2027 | $729K | $507K | $222K | $13K |
| Oct 2027 | $736K | $810K | $-74K | $-210K |
| Sep 2027 | $766K | $733K | $33K | $-137K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $8K |