| Droits TV | $142K |
| Bonus TV de Classement | $67K |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $64K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $4K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $186K |
| Salaires staff | $4K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $17K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $132K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $652K | $338K | $313K | $-2.6M |
| Jun 2028 | $274K | $336K | $-62K | $-2.9M |
| May 2028 | $274K | $346K | $-73K | $-2.9M |
| Apr 2028 | $273K | $336K | $-63K | $-2.8M |
| Mar 2028 | $278K | $472K | $-194K | $-2.7M |
| Feb 2028 | $285K | $469K | $-184K | $-2.5M |
| Jan 2028 | $282K | $384K | $-103K | $-2.4M |
| Dec 2027 | $281K | $382K | $-102K | $-2.3M |
| Nov 2027 | $275K | $404K | $-129K | $-2.2M |
| Oct 2027 | $259K | $502K | $-243K | $-2.0M |
| Sep 2027 | $257K | $807K | $-549K | $-1.8M |
| Aug 2027 | $269K | $389K | $-119K | $-1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $58K |