| Droits TV | $542K |
| Bonus TV de Classement | $179K |
| Jour de match | $0 |
| Sponsoring | $68K |
| Merchandising | $359K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $29K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $35K |
| Indemnités de Prêt (Dépense) | $14K |
| Entretien installations | $299K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $1.2M | $1.4M | $-181K | $-7.8M |
| Jul 2028 | $1.6M | $1.4M | $188K | $-7.6M |
| Jun 2028 | $1.1M | $1.3M | $-118K | $-7.8M |
| May 2028 | $1.4M | $2.1M | $-667K | $-7.7M |
| Apr 2028 | $1.2M | $1.8M | $-626K | $-7.0M |
| Mar 2028 | $1.2M | $1.5M | $-226K | $-6.4M |
| Feb 2028 | $1.2M | $2.0M | $-791K | $-6.1M |
| Jan 2028 | $1.2M | $1.6M | $-342K | $-5.3M |
| Dec 2027 | $1.4M | $1.7M | $-310K | $-5.0M |
| Nov 2027 | $1.3M | $1.7M | $-422K | $-4.7M |
| Oct 2027 | $1.2M | $1.7M | $-529K | $-4.3M |
| Sep 2027 | $1.2M | $2.7M | $-1.5M | $-3.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $402K |
| Local Dairy Co. | $420K |