| Droits TV | $2.8M |
| Bonus TV de Classement | $377K |
| Jour de match | $87K |
| Sponsoring | $3K |
| Merchandising | $164K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $989K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $574K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.5M | $1.6M | $1.9M | $15.7M |
| Jul 2028 | $3.4M | $1.4M | $2.0M | $13.8M |
| Jun 2028 | $3.5M | $1.4M | $2.1M | $11.8M |
| May 2028 | $3.1M | $1.9M | $1.3M | $9.8M |
| Apr 2028 | $3.1M | $1.3M | $1.7M | $8.5M |
| Mar 2028 | $3.3M | $1.6M | $1.6M | $6.8M |
| Feb 2028 | $3.9M | $2.3M | $1.6M | $5.2M |
| Jan 2028 | $3.4M | $1.1M | $2.2M | $33.5M |
| Dec 2027 | $3.0M | $1.3M | $1.7M | $31.3M |
| Nov 2027 | $3.0M | $1.2M | $1.8M | $29.6M |
| Oct 2027 | $3.1M | $1.6M | $1.5M | $27.8M |
| Sep 2027 | $3.0M | $2.1M | $884K | $26.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $39K |