| Droits TV | $2.1M |
| Bonus TV de Classement | $252K |
| Jour de match | $25K |
| Sponsoring | $28K |
| Merchandising | $324K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $33K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $545K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $2.7M | $1.9M | $826K | $11.7M |
| Oct 2028 | $2.9M | $2.0M | $864K | $10.9M |
| Sep 2028 | $2.9M | $1.9M | $1.0M | $10.0M |
| Aug 2028 | $2.5M | $1.8M | $614K | $9.0M |
| Jul 2028 | $2.4M | $1.7M | $734K | $8.4M |
| Jun 2028 | $2.7M | $1.7M | $1.1M | $7.6M |
| May 2028 | $2.5M | $1.9M | $539K | $6.6M |
| Apr 2028 | $4.2M | $1.7M | $2.4M | $6.0M |
| Mar 2028 | $2.5M | $1.8M | $744K | $3.6M |
| Feb 2028 | $2.7M | $2.3M | $403K | $2.8M |
| Jan 2028 | $2.6M | $1.9M | $725K | $2.4M |
| Dec 2027 | $2.6M | $1.9M | $670K | $1.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $190K |
| Local Dairy Co. | $144K |