| Droits TV | $1.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $16K |
| Sponsoring | $25K |
| Merchandising | $426K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $118K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $43K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $471K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $2.3M | $1.7M | $665K | $10.6M |
| Dec 2027 | $2.3M | $1.6M | $645K | $9.9M |
| Nov 2027 | $2.3M | $1.6M | $661K | $9.2M |
| Oct 2027 | $3.1M | $2.1M | $1.0M | $8.5M |
| Sep 2027 | $2.2M | $2.7M | $-497K | $10.3M |
| Aug 2027 | $2.2M | $1.9M | $254K | $10.8M |
| Jul 2027 | $3.8M | $1.7M | $2.1M | $10.6M |
| Jun 2027 | $2.7M | $1.6M | $1.1M | $9.0M |
| May 2027 | $2.2M | $1.6M | $686K | $7.9M |
| Apr 2027 | $2.3M | $1.6M | $642K | $7.2M |
| Mar 2027 | $2.4M | $1.7M | $675K | $6.5M |
| Feb 2027 | $2.5M | $1.8M | $721K | $5.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $141K |
| Local Dairy Co. | $154K |