| Droits TV | $3.6M |
| Bonus TV de Classement | $576K |
| Jour de match | $0 |
| Sponsoring | $50K |
| Merchandising | $624K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $30K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $825K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $4.8M | $3.2M | $1.6M | $36.8M |
| Jul 2028 | $8.9M | $3.0M | $5.8M | $35.2M |
| Jun 2028 | $6.4M | $3.1M | $3.3M | $29.3M |
| May 2028 | $4.8M | $4.0M | $730K | $26.0M |
| Apr 2028 | $4.8M | $3.0M | $1.8M | $25.2M |
| Mar 2028 | $4.7M | $3.1M | $1.6M | $23.4M |
| Feb 2028 | $4.5M | $3.3M | $1.2M | $21.7M |
| Jan 2028 | $4.5M | $3.2M | $1.3M | $20.4M |
| Dec 2027 | $4.7M | $3.2M | $1.5M | $19.1M |
| Nov 2027 | $4.9M | $3.3M | $1.6M | $17.6M |
| Oct 2027 | $5.4M | $3.5M | $1.9M | $15.9M |
| Sep 2027 | $4.7M | $3.7M | $1.1M | $14.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $292K |
| Greenfield Foods | $308K |