| Droits TV | $3.5M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $48K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $35K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $6.0M | $2.8M | $3.2M | $42.3M |
| Jan 2028 | $6.3M | $2.8M | $3.5M | $39.0M |
| Dec 2027 | $9.7M | $2.9M | $6.8M | $35.5M |
| Nov 2027 | $6.0M | $3.1M | $2.9M | $28.7M |
| Oct 2027 | $6.2M | $2.8M | $3.5M | $25.8M |
| Sep 2027 | $6.5M | $3.3M | $3.2M | $22.3M |
| Aug 2027 | $7.5M | $2.8M | $4.7M | $19.1M |
| Jul 2027 | $6.9M | $2.7M | $4.1M | $15.9M |
| Jun 2027 | $6.3M | $2.6M | $3.7M | $11.8M |
| May 2027 | $6.1M | $2.9M | $3.3M | $8.0M |
| Apr 2027 | $5.7M | $2.4M | $3.3M | $35.7M |
| Mar 2027 | $6.7M | $2.4M | $4.3M | $32.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $288K |
| Local Dairy Co. | $290K |