| Droits TV | $1.6M |
| Bonus TV de Classement | $818K |
| Jour de match | $96K |
| Sponsoring | $24K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $28K |
| Amortissement Transferts | $83K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $969K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $4.1M | $4.0M | $134K | $17.0M |
| Nov 2028 | $4.1M | $3.8M | $353K | $16.8M |
| Oct 2028 | $4.2M | $4.8M | $-632K | $16.4M |
| Sep 2028 | $20.6M | $3.3M | $17.3M | $16.9M |
| Aug 2028 | $4.1M | $3.5M | $640K | $34.1M |
| Jul 2028 | $4.3M | $4.4M | $-61K | $33.4M |
| Jun 2028 | $5.6M | $2.9M | $2.6M | $35.6M |
| May 2028 | $3.7M | $4.2M | $-483K | $32.9M |
| Apr 2028 | $3.8M | $3.0M | $730K | $33.4M |
| Mar 2028 | $3.8M | $3.2M | $660K | $32.6M |
| Feb 2028 | $3.8M | $4.3M | $-539K | $31.9M |
| Jan 2028 | $3.9M | $3.1M | $829K | $32.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $147K |
| Local Dairy Co. | $145K |