| Droits TV | $6.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $454K |
| Sponsoring | $105K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $20K |
| Amortissement Transferts | $33K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $8.6M | $3.8M | $4.8M | $64.3M |
| Jun 2028 | $16.1M | $3.7M | $12.3M | $59.4M |
| May 2028 | $9.1M | $4.6M | $4.5M | $47.0M |
| Apr 2028 | $9.0M | $4.2M | $4.8M | $42.4M |
| Mar 2028 | $9.5M | $3.9M | $5.5M | $37.6M |
| Feb 2028 | $10.9M | $4.0M | $6.9M | $32.0M |
| Jan 2028 | $9.0M | $3.8M | $5.2M | $25.1M |
| Dec 2027 | $9.6M | $3.9M | $5.7M | $19.9M |
| Nov 2027 | $9.3M | $4.0M | $5.3M | $14.2M |
| Oct 2027 | $9.0M | $4.8M | $4.1M | $8.8M |
| Sep 2027 | $2.9M | $4.4M | $-1.5M | $4.7M |
| Aug 2027 | $2.9M | $2.8M | $129K | $7.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $606K |
| Local Dairy Co. | $659K |