| Droits TV | $205K |
| Bonus TV de Classement | $7K |
| Jour de match | $9K |
| Sponsoring | $99K |
| Merchandising | $787K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $31K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $292K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.1M | $1.7M | $-640K | $740K |
| Jun 2028 | $1.3M | $1.4M | $-164K | $1.9M |
| May 2028 | $1.4M | $1.7M | $-329K | $2.1M |
| Apr 2028 | $1.3M | $1.3M | $56K | $2.4M |
| Mar 2028 | $1.4M | $1.3M | $148K | $2.3M |
| Feb 2028 | $1.5M | $2.9M | $-1.5M | $2.2M |
| Jan 2028 | $1.4M | $1.2M | $165K | $3.7M |
| Dec 2027 | $1.3M | $1.2M | $118K | $3.5M |
| Nov 2027 | $1.5M | $1.3M | $197K | $3.4M |
| Oct 2027 | $1.5M | $1.3M | $128K | $3.2M |
| Sep 2027 | $1.3M | $1.9M | $-570K | $3.0M |
| Aug 2027 | $3.2M | $1.5M | $1.8M | $3.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $655K |
| Hometown Print | $528K |