| Droits TV | $1.0M |
| Bonus TV de Classement | $285K |
| Jour de match | $3K |
| Sponsoring | $8K |
| Merchandising | $110K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $717K |
| Salaires staff | $15K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $335K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $1.4M | $1.1M | $343K | $11.2M |
| Jul 2028 | $1.5M | $1.7M | $-236K | $10.9M |
| Jun 2028 | $1.5M | $1.5M | $18K | $11.1M |
| May 2028 | $1.3M | $1.6M | $-259K | $11.0M |
| Apr 2028 | $1.7M | $1.4M | $388K | $11.2M |
| Mar 2028 | $1.4M | $989K | $379K | $10.8M |
| Feb 2028 | $1.4M | $1.1M | $295K | $10.4M |
| Jan 2028 | $1.4M | $934K | $507K | $11.0M |
| Dec 2027 | $1.5M | $1.1M | $381K | $10.5M |
| Nov 2027 | $1.4M | $943K | $475K | $10.1M |
| Oct 2027 | $1.4M | $1.2M | $288K | $9.7M |
| Sep 2027 | $1.4M | $1.2M | $227K | $9.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $16K |
| Local Dairy Co. | $83K |