| Droits TV | $3.3M |
| Bonus TV de Classement | $355K |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $989K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $34K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $898K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $4.7M | $3.6M | $1.1M | $24.3M |
| Jul 2028 | $10.4M | $4.5M | $5.9M | $23.2M |
| Jun 2028 | $4.6M | $3.2M | $1.4M | $17.3M |
| May 2028 | $4.7M | $4.1M | $520K | $15.9M |
| Apr 2028 | $4.7M | $3.2M | $1.4M | $15.4M |
| Mar 2028 | $4.8M | $3.4M | $1.4M | $14.0M |
| Feb 2028 | $4.8M | $3.8M | $934K | $12.5M |
| Jan 2028 | $4.6M | $3.2M | $1.4M | $11.6M |
| Dec 2027 | $5.3M | $3.7M | $1.7M | $10.1M |
| Nov 2027 | $4.9M | $3.3M | $1.6M | $8.5M |
| Oct 2027 | $5.5M | $3.6M | $1.8M | $6.8M |
| Sep 2027 | $5.2M | $3.3M | $1.9M | $5.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $287K |
| Greenfield Foods | $343K |