| Droits TV | $654K |
| Bonus TV de Classement | $392K |
| Jour de match | $73K |
| Sponsoring | $11K |
| Merchandising | $203K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $38K |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $328K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $1.3M | $1.9M | $-522K | $-8.8M |
| Mar 2028 | $1.0M | $1.6M | $-567K | $-8.3M |
| Feb 2028 | $1.3M | $1.7M | $-477K | $-7.7M |
| Jan 2028 | $1.5M | $1.5M | $48K | $-7.2M |
| Dec 2027 | $1.3M | $1.5M | $-288K | $-7.3M |
| Nov 2027 | $1.3M | $1.5M | $-126K | $-7.0M |
| Oct 2027 | $1.3M | $2.0M | $-651K | $-6.9M |
| Sep 2027 | $1.3M | $2.9M | $-1.5M | $-6.2M |
| Aug 2027 | $1.4M | $1.8M | $-410K | $-4.7M |
| Jul 2027 | $1.3M | $1.7M | $-399K | $-4.3M |
| Jun 2027 | $1.2M | $1.8M | $-609K | $-3.9M |
| May 2027 | $1.2M | $2.2M | $-1.1M | $-3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $68K |
| Local Dairy Co. | $63K |