| Droits TV | $231K |
| Bonus TV de Classement | $0 |
| Jour de match | $1K |
| Sponsoring | $89K |
| Merchandising | $769K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $11K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $965K |
| Salaires staff | $24K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $256K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $1.1M | $1.2M | $-145K | $1.8M |
| Oct 2028 | $1.2M | $1.5M | $-277K | $1.9M |
| Sep 2028 | $1.4M | $1.4M | $19K | $2.2M |
| Aug 2028 | $2.3M | $1.3M | $1.0M | $2.2M |
| Jul 2028 | $1.2M | $1.1M | $93K | $1.1M |
| Jun 2028 | $1.2M | $1.1M | $93K | $1.0M |
| May 2028 | $1.2M | $1.5M | $-325K | $927K |
| Apr 2028 | $1.2M | $1.3M | $-36K | $1.3M |
| Mar 2028 | $1.3M | $1.2M | $14K | $1.3M |
| Feb 2028 | $1.3M | $1.6M | $-343K | $1.3M |
| Jan 2028 | $1.3M | $1.3M | $45K | $1.6M |
| Dec 2027 | $1.3M | $1.4M | $-31K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $547K |
| Greenfield Foods | $518K |