| Droits TV | $2.4M |
| Bonus TV de Classement | $129K |
| Jour de match | $22K |
| Sponsoring | $31K |
| Merchandising | $415K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $21K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $659K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $3.0M | $3.4M | $-437K | $25.4M |
| Nov 2028 | $2.8M | $2.5M | $390K | $25.9M |
| Oct 2028 | $2.9M | $2.9M | $6K | $25.5M |
| Sep 2028 | $2.9M | $2.3M | $621K | $25.5M |
| Aug 2028 | $2.9M | $2.8M | $93K | $24.8M |
| Jul 2028 | $3.9M | $2.3M | $1.5M | $24.7M |
| Jun 2028 | $3.5M | $2.0M | $1.5M | $23.2M |
| May 2028 | $2.9M | $2.6M | $281K | $21.8M |
| Apr 2028 | $3.2M | $2.3M | $917K | $21.5M |
| Mar 2028 | $3.6M | $2.3M | $1.2M | $20.5M |
| Feb 2028 | $3.9M | $2.9M | $959K | $19.3M |
| Jan 2028 | $3.8M | $2.3M | $1.5M | $18.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $214K |
| Greenfield Foods | $160K |