| Droits TV | $451K |
| Bonus TV de Classement | $131K |
| Jour de match | $7K |
| Sponsoring | $4K |
| Merchandising | $247K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $852K |
| Salaires staff | $19K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $15K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $300K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Jul 2027 | $886K | $846K | $39K | $-988K |
| Jun 2027 | $1.1M | $832K | $277K | $-1.0M |
| May 2027 | $861K | $1.1M | $-217K | $-1.3M |
| Apr 2027 | $871K | $844K | $26K | $-1.1M |
| Mar 2027 | $1.8M | $1.2M | $676K | $-1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $50K |