| Droits TV | $690K |
| Bonus TV de Classement | $48K |
| Jour de match | $0 |
| Sponsoring | $87K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $188K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $21K |
| Amortissement Transferts | $212K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $65K |
| Entretien installations | $651K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.9M | $4.1M | $-1.2M | $-431K |
| Aug 2028 | $5.1M | $3.5M | $1.6M | $519K |
| Jul 2028 | $4.5M | $3.1M | $1.4M | $-1.3M |
| Jun 2028 | $3.3M | $3.5M | $-130K | $-2.9M |
| May 2028 | $2.9M | $3.8M | $-957K | $-3.0M |
| Apr 2028 | $3.0M | $3.6M | $-633K | $-2.3M |
| Mar 2028 | $3.0M | $4.0M | $-961K | $-1.8M |
| Feb 2028 | $3.1M | $4.2M | $-1.1M | $-1.0M |
| Jan 2028 | $3.1M | $3.6M | $-439K | $-70K |
| Dec 2027 | $3.4M | $4.2M | $-773K | $157K |
| Nov 2027 | $3.3M | $3.6M | $-293K | $718K |
| Oct 2027 | $3.3M | $4.2M | $-890K | $798K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $551K |
| Local Dairy Co. | $488K |