| Droits TV | $470K |
| Bonus TV de Classement | $215K |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $244K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $696K |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $17K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $312K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.5M | $1.0M | $417K | $-3.4M |
| Jun 2028 | $1.3M | $933K | $323K | $-3.8M |
| May 2028 | $920K | $1.3M | $-360K | $-4.1M |
| Apr 2028 | $937K | $941K | $-3K | $-3.8M |
| Mar 2028 | $899K | $1.1M | $-236K | $-3.8M |
| Feb 2028 | $842K | $1.2M | $-344K | $-3.5M |
| Jan 2028 | $857K | $1.1M | $-262K | $-3.2M |
| Dec 2027 | $913K | $1.2M | $-237K | $-2.9M |
| Nov 2027 | $920K | $1.2M | $-259K | $-2.7M |
| Oct 2027 | $886K | $1.5M | $-567K | $-2.4M |
| Sep 2027 | $917K | $1.7M | $-755K | $-1.9M |
| Aug 2027 | $861K | $985K | $-123K | $-1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $50K |