| Droits TV | $4.9M |
| Bonus TV de Classement | $2.3M |
| Jour de match | $41K |
| Sponsoring | $69K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $109K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $33K |
| Amortissement Transferts | $26K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $8.5M | $3.3M | $5.2M | $133.7M |
| Mai 2028 | $8.7M | $3.9M | $4.8M | $128.5M |
| Avr 2028 | $9.0M | $3.6M | $5.4M | $123.7M |
| Mars 2028 | $9.4M | $4.9M | $4.5M | $118.3M |
| Févr 2028 | $8.7M | $3.5M | $5.2M | $113.8M |
| Janv 2028 | $15.6M | $3.1M | $12.5M | $108.9M |
| Déc 2027 | $8.7M | $3.3M | $5.4M | $96.4M |
| Nov 2027 | $8.7M | $3.1M | $5.6M | $90.9M |
| Oct 2027 | $8.3M | $3.3M | $5.0M | $85.3M |
| Sept 2027 | $8.1M | $3.1M | $5.0M | $80.3M |
| Août 2027 | $7.1M | $3.2M | $3.8M | $75.3M |
| Juil 2027 | $7.4M | $2.8M | $4.6M | $71.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $432K |
| Hometown Print | $393K |