| Droits TV | $2.3M |
| Bonus TV de Classement | $971K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $127K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $38K |
| Amortissement Transferts | $57K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $957K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $4.5M | $2.8M | $1.8M | $79.7M |
| Juil 2028 | $4.4M | $2.7M | $1.7M | $77.9M |
| Juin 2028 | $6.1M | $2.9M | $3.2M | $76.2M |
| Mai 2028 | $4.6M | $2.8M | $1.8M | $72.9M |
| Avr 2028 | $4.7M | $3.0M | $1.7M | $71.1M |
| Mars 2028 | $5.8M | $3.2M | $2.6M | $69.3M |
| Févr 2028 | $5.4M | $3.0M | $2.3M | $66.7M |
| Janv 2028 | $5.1M | $3.0M | $2.1M | $64.3M |
| Déc 2027 | $5.1M | $2.9M | $2.2M | $62.2M |
| Nov 2027 | $4.8M | $3.0M | $1.7M | $59.9M |
| Oct 2027 | $4.9M | $3.2M | $1.7M | $58.1M |
| Sept 2027 | $4.7M | $2.9M | $1.8M | $56.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $210K |
| Hometown Print | $213K |