| Droits TV | $235K |
| Bonus TV de Classement | $32K |
| Jour de match | $0 |
| Sponsoring | $108K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $18K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $16K |
| Entretien installations | $348K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $1.6M | $1.7M | $-136K | $3.1M |
| Aug 2028 | $1.6M | $1.4M | $211K | $3.2M |
| Jul 2028 | $1.7M | $2.2M | $-545K | $2.9M |
| Jun 2028 | $1.8M | $1.4M | $389K | $4.1M |
| May 2028 | $1.8M | $1.6M | $228K | $3.7M |
| Apr 2028 | $1.8M | $1.8M | $61K | $3.4M |
| Mar 2028 | $1.9M | $1.4M | $524K | $3.4M |
| Feb 2028 | $2.0M | $1.6M | $386K | $2.8M |
| Jan 2028 | $1.9M | $1.3M | $618K | $2.5M |
| Dec 2027 | $1.9M | $1.9M | $-24K | $1.9M |
| Nov 2027 | $1.9M | $1.5M | $390K | $1.9M |
| Oct 2027 | $1.9M | $2.0M | $-129K | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $538K |
| Local Dairy Co. | $763K |