| Droits TV | $2.4M |
| Bonus TV de Classement | $392K |
| Jour de match | $124K |
| Sponsoring | $36K |
| Merchandising | $344K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $41K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $588K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $3.3M | $2.1M | $1.2M | $35.0M |
| Nov 2028 | $3.3M | $2.0M | $1.3M | $33.8M |
| Oct 2028 | $3.6M | $2.1M | $1.4M | $32.5M |
| Sep 2028 | $3.4M | $1.7M | $1.7M | $31.1M |
| Aug 2028 | $3.4M | $1.7M | $1.7M | $29.4M |
| Jul 2028 | $3.9M | $1.7M | $2.2M | $27.7M |
| Jun 2028 | $3.4M | $1.6M | $1.8M | $25.5M |
| May 2028 | $3.5M | $1.9M | $1.6M | $23.7M |
| Apr 2028 | $3.5M | $1.8M | $1.7M | $22.1M |
| Mar 2028 | $3.5M | $1.9M | $1.6M | $20.3M |
| Feb 2028 | $3.2M | $2.1M | $1.1M | $18.8M |
| Jan 2028 | $3.4M | $1.8M | $1.6M | $17.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $208K |
| Local Dairy Co. | $230K |