| Droits TV | $2.1M |
| Bonus TV de Classement | $685K |
| Jour de match | $24K |
| Sponsoring | $31K |
| Merchandising | $812K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $36K |
| Amortissement Transferts | $73K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $787K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $3.6M | $4.8M | $-1.1M | $927K |
| Sep 2028 | $3.4M | $3.2M | $165K | $2.0M |
| Aug 2028 | $4.0M | $2.8M | $1.2M | $1.8M |
| Jul 2028 | $4.1M | $2.7M | $1.5M | $42.7M |
| Jun 2028 | $6.9M | $2.7M | $4.2M | $41.2M |
| May 2028 | $3.7M | $2.6M | $1.1M | $36.9M |
| Apr 2028 | $3.8M | $2.6M | $1.2M | $35.8M |
| Mar 2028 | $4.5M | $3.0M | $1.5M | $34.5M |
| Feb 2028 | $4.1M | $2.7M | $1.4M | $32.9M |
| Jan 2028 | $3.9M | $2.2M | $1.7M | $33.7M |
| Dec 2027 | $4.0M | $2.5M | $1.4M | $32.0M |
| Nov 2027 | $4.0M | $2.6M | $1.4M | $30.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $170K |
| Hometown Print | $196K |