| Droits TV | $4.5M |
| Bonus TV de Classement | $724K |
| Jour de match | $68K |
| Sponsoring | $64K |
| Merchandising | $731K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $31K |
| Amortissement Transferts | $55K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $6.1M | $4.2M | $1.9M | $63.5M |
| Jul 2028 | $6.2M | $3.8M | $2.4M | $61.5M |
| Jun 2028 | $5.9M | $3.4M | $2.6M | $59.1M |
| May 2028 | $5.8M | $3.5M | $2.3M | $56.5M |
| Apr 2028 | $6.2M | $3.3M | $2.9M | $54.1M |
| Mar 2028 | $6.3M | $3.1M | $3.2M | $51.1M |
| Feb 2028 | $6.3M | $2.8M | $3.5M | $47.9M |
| Jan 2028 | $8.7M | $3.2M | $5.5M | $44.3M |
| Dec 2027 | $6.3M | $3.0M | $3.3M | $39.9M |
| Nov 2027 | $6.3M | $2.5M | $3.7M | $36.6M |
| Oct 2027 | $6.5M | $3.3M | $3.2M | $32.8M |
| Sep 2027 | $6.7M | $3.7M | $3.0M | $29.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $403K |
| Local Dairy Co. | $363K |