| Droits TV | $583K |
| Bonus TV de Classement | $165K |
| Jour de match | $0 |
| Sponsoring | $74K |
| Merchandising | $431K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $981K |
| Salaires staff | $36K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $4K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $299K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $1.3M | $1.3M | $-67K | $-1.1M |
| Feb 2028 | $1.3M | $1.3M | $-57K | $-1.1M |
| Jan 2028 | $1.7M | $1.6M | $101K | $-1.0M |
| Dec 2027 | $1.3M | $1.2M | $96K | $-1.1M |
| Nov 2027 | $1.3M | $1.2M | $113K | $-1.2M |
| Oct 2027 | $1.3M | $1.9M | $-531K | $-1.3M |
| Sep 2027 | $1.4M | $1.4M | $-62K | $-779K |
| Aug 2027 | $1.4M | $1.6M | $-198K | $-717K |
| Jul 2027 | $1.4M | $1.5M | $-182K | $-519K |
| Jun 2027 | $1.4M | $1.7M | $-305K | $-337K |
| May 2027 | $1.4M | $1.5M | $-98K | $-32K |
| Apr 2027 | $1.6M | $1.6M | $-87K | $66K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $472K |
| Local Dairy Co. | $414K |