| Droits TV | $4.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $55K |
| Sponsoring | $68K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $31K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $958K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $6.1M | $3.4M | $2.6M | $82.5M |
| Dec 2028 | $5.7M | $3.4M | $2.3M | $79.8M |
| Nov 2028 | $6.2M | $3.3M | $2.8M | $77.4M |
| Oct 2028 | $6.0M | $3.5M | $2.5M | $74.5M |
| Sep 2028 | $6.2M | $3.6M | $2.7M | $72.0M |
| Aug 2028 | $5.9M | $3.1M | $2.7M | $69.2M |
| Jul 2028 | $6.1M | $2.6M | $3.5M | $66.5M |
| Jun 2028 | $8.3M | $2.7M | $5.6M | $63.0M |
| May 2028 | $5.7M | $3.6M | $2.1M | $57.3M |
| Apr 2028 | $5.8M | $2.9M | $2.9M | $55.1M |
| Mar 2028 | $5.8M | $3.1M | $2.7M | $52.2M |
| Feb 2028 | $7.2M | $3.4M | $3.8M | $49.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $396K |
| Local Dairy Co. | $426K |