| Droits TV | $660K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $64K |
| Merchandising | $260K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $802K |
| Salaires staff | $19K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $15K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $246K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $985K | $1.1M | $-99K | $-3.2M |
| Jun 2028 | $811K | $1.0M | $-206K | $-3.1M |
| May 2028 | $838K | $1.1M | $-221K | $-2.9M |
| Apr 2028 | $840K | $955K | $-115K | $-2.7M |
| Mar 2028 | $890K | $1.3M | $-408K | $-2.6M |
| Feb 2028 | $888K | $1.5M | $-626K | $-2.2M |
| Jan 2028 | $887K | $1.4M | $-499K | $-1.5M |
| Dec 2027 | $953K | $1.5M | $-565K | $-1.0M |
| Nov 2027 | $907K | $1.4M | $-481K | $-477K |
| Oct 2027 | $915K | $1.5M | $-589K | $2K |
| Sep 2027 | $929K | $1.5M | $-588K | $590K |
| Aug 2027 | $882K | $1.2M | $-313K | $1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $392K |
| Hometown Print | $374K |