| Droits TV | $3.3M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $42K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $58K |
| Amortissement Transferts | $31K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $5.7M | $3.6M | $2.1M | $38.2M |
| Janv 2028 | $9.1M | $3.5M | $5.6M | $36.1M |
| Déc 2027 | $5.7M | $3.5M | $2.3M | $30.9M |
| Nov 2027 | $5.7M | $3.6M | $2.1M | $28.7M |
| Oct 2027 | $5.8M | $3.7M | $2.0M | $26.5M |
| Sept 2027 | $5.7M | $3.9M | $1.8M | $24.5M |
| Août 2027 | $5.9M | $4.6M | $1.3M | $22.7M |
| Juil 2027 | $5.9M | $3.6M | $2.3M | $22.6M |
| Juin 2027 | $5.7M | $3.6M | $2.1M | $20.3M |
| Mai 2027 | $4.9M | $4.3M | $621K | $18.1M |
| Avr 2027 | $4.9M | $3.4M | $1.5M | $17.5M |
| Mars 2027 | $4.9M | $3.2M | $1.6M | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $250K |
| Local Dairy Co. | $255K |