| Droits TV | $2.7M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $67K |
| Sponsoring | $43K |
| Merchandising | $551K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $826K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $9K |
| Entretien installations | $843K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $4.8M | $1.7M | $3.1M | $23.6M |
| Juin 2028 | $4.8M | $1.7M | $3.1M | $20.4M |
| Mai 2028 | $4.8M | $1.7M | $3.1M | $17.4M |
| Avr 2028 | $4.6M | $1.6M | $3.0M | $14.3M |
| Mars 2028 | $4.5M | $1.8M | $2.7M | $11.3M |
| Févr 2028 | $4.9M | $1.7M | $3.2M | $8.6M |
| Janv 2028 | $5.8M | $1.5M | $4.3M | $44.8M |
| Déc 2027 | $4.6M | $1.5M | $3.1M | $40.6M |
| Nov 2027 | $4.8M | $1.7M | $3.1M | $37.5M |
| Oct 2027 | $4.6M | $5.7M | $-1.1M | $34.4M |
| Sept 2027 | $4.8M | $2.2M | $2.5M | $35.4M |
| Août 2027 | $4.7M | $2.0M | $2.7M | $32.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $286K |
| Local Dairy Co. | $227K |