| Droits TV | $3.2M |
| Bonus TV de Classement | $639K |
| Jour de match | $0 |
| Sponsoring | $47K |
| Merchandising | $735K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $54K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $869K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $4.6M | $2.7M | $1.9M | $19.9M |
| Feb 2028 | $4.6M | $3.0M | $1.6M | $17.9M |
| Jan 2028 | $4.7M | $3.0M | $1.7M | $16.4M |
| Dec 2027 | $4.7M | $3.4M | $1.3M | $14.6M |
| Nov 2027 | $4.7M | $3.5M | $1.2M | $13.3M |
| Oct 2027 | $4.0M | $3.4M | $607K | $12.1M |
| Sep 2027 | $6.1M | $3.9M | $2.2M | $11.5M |
| Aug 2027 | $4.0M | $3.3M | $704K | $9.3M |
| Jul 2027 | $5.4M | $2.9M | $2.5M | $21.7M |
| Jun 2027 | $5.2M | $2.7M | $2.5M | $19.2M |
| May 2027 | $4.0M | $2.9M | $1.1M | $16.7M |
| Apr 2027 | $4.0M | $2.7M | $1.3M | $15.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $306K |
| Local Dairy Co. | $263K |