| Droits TV | $208K |
| Bonus TV de Classement | $94K |
| Jour de match | $0 |
| Sponsoring | $18K |
| Merchandising | $165K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $925K |
| Primes | $33K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $708K |
| Salaires staff | $26K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $372K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $1.4M | $1.1M | $323K | $9.4M |
| Nov 2028 | $1.4M | $1.2M | $140K | $9.1M |
| Oct 2028 | $1.4M | $1.6M | $-174K | $8.9M |
| Sep 2028 | $1.4M | $1.3M | $32K | $9.1M |
| Aug 2028 | $1.3M | $1.9M | $-533K | $9.0M |
| Jul 2028 | $1.4M | $1.7M | $-399K | $9.5M |
| Jun 2028 | $1.5M | $1.5M | $-91K | $9.9M |
| May 2028 | $1.4M | $1.8M | $-430K | $10.0M |
| Apr 2028 | $1.3M | $1.3M | $6K | $10.4M |
| Mar 2028 | $2.4M | $1.2M | $1.2M | $10.4M |
| Feb 2028 | $2.4M | $1.2M | $1.1M | $9.2M |
| Jan 2028 | $1.5M | $1.1M | $376K | $8.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $115K |
| Local Dairy Co. | $106K |