| Droits TV | $206K |
| Bonus TV de Classement | $67K |
| Jour de match | $0 |
| Sponsoring | $101K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $39K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $14K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $381K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $1.4M | $2.0M | $-552K | $-3.4M |
| Aug 2028 | $1.4M | $1.8M | $-305K | $-2.8M |
| Jul 2028 | $1.4M | $1.9M | $-459K | $-2.6M |
| Jun 2028 | $1.6M | $1.5M | $68K | $-2.2M |
| May 2028 | $1.5M | $2.1M | $-576K | $-2.3M |
| Apr 2028 | $1.5M | $1.8M | $-301K | $-1.7M |
| Mar 2028 | $1.5M | $1.7M | $-240K | $-1.5M |
| Feb 2028 | $1.5M | $1.8M | $-339K | $-1.3M |
| Jan 2028 | $1.5M | $1.7M | $-255K | $-952K |
| Dec 2027 | $1.5M | $2.3M | $-797K | $-735K |
| Nov 2027 | $1.6M | $2.0M | $-407K | $24K |
| Oct 2027 | $1.5M | $1.9M | $-469K | $393K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $579K |
| Hometown Print | $634K |