| Droits TV | $7.5M |
| Bonus TV de Classement | $229K |
| Jour de match | $22K |
| Sponsoring | $113K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $155K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $29K |
| Amortissement Transferts | $378K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $11.6M | $6.0M | $5.6M | $86.2M |
| May 2028 | $12.6M | $6.0M | $6.6M | $80.2M |
| Apr 2028 | $12.6M | $5.2M | $7.4M | $73.2M |
| Mar 2028 | $12.9M | $5.9M | $7.0M | $65.4M |
| Feb 2028 | $12.8M | $6.3M | $6.5M | $58.1M |
| Jan 2028 | $20.8M | $5.9M | $14.9M | $51.2M |
| Dec 2027 | $13.6M | $5.5M | $8.1M | $36.7M |
| Nov 2027 | $13.2M | $5.8M | $7.4M | $28.2M |
| Oct 2027 | $13.0M | $6.9M | $6.1M | $21.3M |
| Sep 2027 | $13.2M | $5.5M | $7.7M | $14.8M |
| Aug 2027 | $13.7M | $6.2M | $7.4M | $6.7M |
| Jul 2027 | $16.4M | $5.7M | $10.7M | $-1.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $699K |
| Local Dairy Co. | $656K |