| Droits TV | $693K |
| Bonus TV de Classement | $161K |
| Jour de match | $2K |
| Sponsoring | $788 |
| Merchandising | $32K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $566K |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $186K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $913K | $766K | $148K | $5.0M |
| Dec 2027 | $889K | $844K | $45K | $4.9M |
| Nov 2027 | $959K | $854K | $104K | $4.8M |
| Oct 2027 | $852K | $714K | $137K | $4.7M |
| Sep 2027 | $1.1M | $2.0M | $-829K | $4.6M |
| Aug 2027 | $1.1M | $662K | $446K | $5.4M |
| Jul 2027 | $1.1M | $680K | $437K | $5.0M |
| Jun 2027 | $1.1M | $659K | $473K | $4.5M |
| May 2027 | $1.3M | $671K | $668K | $4.0M |
| Apr 2027 | $1.1M | $663K | $464K | $3.4M |
| Mar 2027 | $1.1M | $679K | $454K | $2.9M |
| Feb 2027 | $1.2M | $736K | $424K | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $9K |