| Droits TV | $694K |
| Bonus TV de Classement | $72K |
| Jour de match | $0 |
| Sponsoring | $81K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $231K |
| Entretien installations | $679K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.0M | $4.0M | $-931K | $16.8M |
| Aug 2028 | $6.4M | $3.1M | $3.3M | $17.7M |
| Jul 2028 | $5.7M | $3.0M | $2.7M | $14.3M |
| Jun 2028 | $3.6M | $3.4M | $227K | $14.2M |
| May 2028 | $3.2M | $3.2M | $-35K | $14.0M |
| Apr 2028 | $3.3M | $3.0M | $220K | $14.1M |
| Mar 2028 | $3.4M | $3.0M | $473K | $13.8M |
| Feb 2028 | $4.7M | $5.0M | $-288K | $13.4M |
| Jan 2028 | $3.9M | $3.2M | $693K | $13.6M |
| Dec 2027 | $3.6M | $3.9M | $-308K | $13.0M |
| Nov 2027 | $3.5M | $3.2M | $291K | $13.3M |
| Oct 2027 | $3.3M | $3.7M | $-463K | $13.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $450K |
| Greenfield Foods | $522K |