| Droits TV | $3.8M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $50K |
| Sponsoring | $52K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $30K |
| Amortissement Transferts | $26K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $7.1M | $4.0M | $3.1M | $101.5M |
| Mar 2028 | $14.9M | $4.4M | $10.5M | $98.4M |
| Feb 2028 | $6.7M | $4.4M | $2.3M | $87.9M |
| Jan 2028 | $6.9M | $4.4M | $2.5M | $85.6M |
| Dec 2027 | $6.4M | $4.3M | $2.1M | $83.0M |
| Nov 2027 | $5.9M | $4.2M | $1.8M | $80.9M |
| Oct 2027 | $5.7M | $4.5M | $1.2M | $79.1M |
| Sep 2027 | $6.4M | $5.4M | $1.0M | $77.9M |
| Aug 2027 | $7.4M | $4.4M | $3.0M | $77.2M |
| Jul 2027 | $7.3M | $4.4M | $2.9M | $89.3M |
| Jun 2027 | $13.0M | $4.3M | $8.7M | $86.4M |
| May 2027 | $6.8M | $4.6M | $2.2M | $77.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $288K |
| Local Dairy Co. | $335K |