| Droits TV | $4.2M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $22K |
| Sponsoring | $70K |
| Merchandising | $826K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $450 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $39K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $6.3M | $4.3M | $2.1M | $99.3M |
| Aug 2028 | $6.4M | $3.8M | $2.7M | $97.2M |
| Jul 2028 | $7.2M | $4.1M | $3.1M | $94.5M |
| Jun 2028 | $6.7M | $3.5M | $3.2M | $91.4M |
| May 2028 | $5.9M | $3.7M | $2.1M | $88.2M |
| Apr 2028 | $6.7M | $3.5M | $3.2M | $86.0M |
| Mar 2028 | $6.8M | $3.4M | $3.4M | $82.8M |
| Feb 2028 | $6.9M | $3.3M | $3.5M | $79.4M |
| Jan 2028 | $14.0M | $3.7M | $10.2M | $75.9M |
| Dec 2027 | $9.9M | $3.4M | $6.6M | $65.9M |
| Nov 2027 | $10.0M | $3.3M | $6.7M | $59.3M |
| Oct 2027 | $8.6M | $4.7M | $3.9M | $52.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $414K |
| Greenfield Foods | $424K |