| Droits TV | $155K |
| Bonus TV de Classement | $97K |
| Jour de match | $18K |
| Sponsoring | $21K |
| Merchandising | $135K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $952K |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $940K |
| Salaires staff | $25K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $338K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.4M | $1.3M | $67K | $18.0M |
| Jun 2028 | $1.4M | $1.1M | $291K | $17.9M |
| May 2028 | $1.4M | $1.2M | $234K | $17.6M |
| Apr 2028 | $1.3M | $1.0M | $305K | $17.4M |
| Mar 2028 | $2.4M | $1.4M | $1.0M | $17.0M |
| Feb 2028 | $2.5M | $1.1M | $1.4M | $16.0M |
| Jan 2028 | $1.6M | $951K | $670K | $14.6M |
| Dec 2027 | $1.7M | $948K | $751K | $13.9M |
| Nov 2027 | $1.6M | $937K | $648K | $13.2M |
| Oct 2027 | $1.6M | $1.4M | $185K | $12.5M |
| Sep 2027 | $1.5M | $1.2M | $295K | $12.3M |
| Aug 2027 | $1.5M | $1.0M | $492K | $12.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $114K |
| Local Dairy Co. | $136K |