| Droits TV | $2.0M |
| Bonus TV de Classement | $581K |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $360K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $977K |
| Salaires staff | $31K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $635K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $3.1M | $1.6M | $1.4M | $33.4M |
| Juin 2028 | $3.5M | $1.5M | $2.0M | $32.0M |
| Mai 2028 | $3.0M | $1.9M | $1.0M | $30.0M |
| Avr 2028 | $3.0M | $1.6M | $1.4M | $28.9M |
| Mars 2028 | $3.3M | $1.9M | $1.4M | $27.5M |
| Févr 2028 | $3.6M | $1.7M | $1.9M | $26.1M |
| Janv 2028 | $3.6M | $1.7M | $2.0M | $24.2M |
| Déc 2027 | $3.1M | $1.6M | $1.5M | $22.2M |
| Nov 2027 | $3.5M | $1.7M | $1.8M | $20.7M |
| Oct 2027 | $3.3M | $4.1M | $-734K | $18.9M |
| Sept 2027 | $3.3M | $1.7M | $1.6M | $19.7M |
| Août 2027 | $2.9M | $1.7M | $1.2M | $18.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $187K |
| Local Dairy Co. | $196K |