| Droits TV | $2.7M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $36K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $33K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $69K |
| Entretien installations | $937K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $5.0M | $2.8M | $2.1M | $22.4M |
| Jul 2028 | $5.9M | $2.8M | $3.1M | $20.3M |
| Jun 2028 | $5.0M | $2.5M | $2.4M | $17.1M |
| May 2028 | $5.3M | $2.9M | $2.4M | $14.7M |
| Apr 2028 | $5.7M | $2.9M | $2.8M | $12.2M |
| Mar 2028 | $5.6M | $2.9M | $2.7M | $9.4M |
| Feb 2028 | $5.4M | $2.9M | $2.5M | $6.7M |
| Jan 2028 | $5.1M | $2.4M | $2.7M | $4.2M |
| Dec 2027 | $5.2M | $2.4M | $2.8M | $1.5M |
| Nov 2027 | $5.6M | $2.6M | $3.0M | $-1.3M |
| Oct 2027 | $5.4M | $3.9M | $1.5M | $-4.4M |
| Sep 2027 | $5.4M | $5.7M | $-251K | $31.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $231K |
| Hometown Print | $202K |