| Droits TV | $1.3M |
| Bonus TV de Classement | $412K |
| Jour de match | $0 |
| Sponsoring | $14K |
| Merchandising | $306K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $133K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $14K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $514K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.2M | $1.9M | $246K | $-2.7M |
| Nov 2028 | $1.8M | $2.0M | $-257K | $-3.0M |
| Oct 2028 | $1.8M | $2.2M | $-444K | $-2.7M |
| Sep 2028 | $2.1M | $2.1M | $11K | $-2.3M |
| Aug 2028 | $1.8M | $2.2M | $-376K | $-2.3M |
| Jul 2028 | $2.0M | $2.8M | $-849K | $-1.9M |
| Jun 2028 | $1.8M | $1.8M | $-10K | $-1.1M |
| May 2028 | $1.6M | $2.1M | $-494K | $-1.1M |
| Apr 2028 | $1.4M | $1.8M | $-382K | $-564K |
| Mar 2028 | $1.6M | $1.6M | $80K | $-182K |
| Feb 2028 | $2.0M | $1.7M | $351K | $-262K |
| Jan 2028 | $1.7M | $1.7M | $2K | $-613K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $78K |
| Local Dairy Co. | $92K |