| Droits TV | $776K |
| Bonus TV de Classement | $473K |
| Jour de match | $25K |
| Sponsoring | $8K |
| Merchandising | $93K |
| Prime de Coupe | $263K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $43K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $16K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $276K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.7M | $1.7M | $946 | $-3.5M |
| Jun 2028 | $1.5M | $1.6M | $-63K | $-3.5M |
| May 2028 | $1.3M | $1.8M | $-506K | $-3.5M |
| Apr 2028 | $1.2M | $1.6M | $-395K | $-3.0M |
| Mar 2028 | $1.3M | $1.4M | $-152K | $-2.6M |
| Feb 2028 | $1.3M | $1.2M | $84K | $-2.4M |
| Jan 2028 | $2.4M | $2.0M | $375K | $-2.5M |
| Dec 2027 | $1.3M | $1.3M | $5K | $-2.9M |
| Nov 2027 | $1.3M | $1.2M | $18K | $-2.9M |
| Oct 2027 | $1.3M | $1.5M | $-198K | $-2.9M |
| Sep 2027 | $1.3M | $1.2M | $87K | $-2.7M |
| Aug 2027 | $1.4M | $1.3M | $117K | $-2.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $95K |