| Droits TV | $229K |
| Bonus TV de Classement | $67K |
| Jour de match | $272K |
| Sponsoring | $107K |
| Merchandising | $827K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $68K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $20K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $47K |
| Entretien installations | $369K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $1.6M | $1.6M | $-32K | $8.5M |
| Oct 2028 | $1.3M | $2.0M | $-731K | $8.6M |
| Sep 2028 | $1.2M | $1.5M | $-262K | $9.3M |
| Aug 2028 | $1.2M | $1.7M | $-496K | $9.5M |
| Jul 2028 | $1.5M | $1.7M | $-276K | $10.0M |
| Jun 2028 | $1.5M | $1.5M | $-4K | $10.3M |
| May 2028 | $1.5M | $1.4M | $112K | $10.3M |
| Apr 2028 | $1.5M | $1.2M | $343K | $10.2M |
| Mar 2028 | $1.5M | $1.2M | $376K | $9.8M |
| Feb 2028 | $1.6M | $1.5M | $105K | $9.5M |
| Jan 2028 | $1.7M | $1.3M | $354K | $9.3M |
| Dec 2027 | $1.8M | $1.2M | $545K | $9.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $648K |
| Local Dairy Co. | $636K |