| Droits TV | $4.6M |
| Bonus TV de Classement | $0 |
| Jour de match | $27K |
| Sponsoring | $66K |
| 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 | $3.4M |
| Salaires staff | $36K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $5.8M | $4.5M | $1.3M | $74.6M |
| Jul 2028 | $6.5M | $4.8M | $1.7M | $73.3M |
| Jun 2028 | $5.8M | $3.5M | $2.3M | $72.1M |
| May 2028 | $6.1M | $4.1M | $1.9M | $69.8M |
| Apr 2028 | $7.7M | $3.9M | $3.8M | $67.8M |
| Mar 2028 | $7.5M | $3.5M | $4.0M | $64.0M |
| Feb 2028 | $7.5M | $3.0M | $4.4M | $60.0M |
| Jan 2028 | $12.0M | $3.7M | $8.3M | $55.6M |
| Dec 2027 | $7.4M | $4.0M | $3.4M | $47.4M |
| Nov 2027 | $7.3M | $3.3M | $4.0M | $44.0M |
| Oct 2027 | $7.3M | $3.8M | $3.5M | $39.9M |
| Sep 2027 | $6.9M | $3.6M | $3.3M | $36.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $380K |
| Hometown Print | $411K |