| Droits TV | $2.1M |
| Bonus TV de Classement | $341K |
| Jour de match | $5K |
| Sponsoring | $31K |
| Merchandising | $282K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $39K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $523K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.7M | $1.9M | $841K | $10.5M |
| Nov 2028 | $3.0M | $1.9M | $1.0M | $9.6M |
| Oct 2028 | $2.7M | $2.3M | $460K | $8.6M |
| Sep 2028 | $2.5M | $2.4M | $124K | $8.2M |
| Aug 2028 | $2.5M | $2.1M | $339K | $8.0M |
| Jul 2028 | $2.5M | $2.0M | $425K | $7.7M |
| Jun 2028 | $2.8M | $1.9M | $897K | $7.2M |
| May 2028 | $2.5M | $2.0M | $516K | $6.3M |
| Apr 2028 | $2.5M | $1.6M | $896K | $5.8M |
| Mar 2028 | $2.6M | $1.7M | $903K | $4.9M |
| Feb 2028 | $2.8M | $3.8M | $-1.0M | $4.0M |
| Jan 2028 | $2.7M | $2.3M | $442K | $5.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $198K |
| Local Dairy Co. | $176K |