| Droits TV | $1.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $527 |
| Sponsoring | $2K |
| Merchandising | $129K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $672K |
| Salaires staff | $14K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $336K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.1M | $1.0M | $1.1M | $26.2M |
| Nov 2028 | $2.1M | $1.1M | $1.1M | $25.1M |
| Oct 2028 | $2.1M | $1.1M | $1.1M | $24.0M |
| Sep 2028 | $2.4M | $1.3M | $1.1M | $22.9M |
| Aug 2028 | $2.2M | $1.0M | $1.2M | $21.8M |
| Jul 2028 | $3.1M | $1.6M | $1.5M | $20.6M |
| Jun 2028 | $2.6M | $1.0M | $1.6M | $19.1M |
| May 2028 | $2.3M | $1.2M | $1.0M | $17.5M |
| Apr 2028 | $2.3M | $1.1M | $1.2M | $16.5M |
| Mar 2028 | $2.3M | $1.1M | $1.2M | $15.3M |
| Feb 2028 | $2.3M | $2.1M | $153K | $14.1M |
| Jan 2028 | $2.3M | $1.1M | $1.2M | $13.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $28K |