| Droits TV | $2.2M |
| Bonus TV de Classement | $766K |
| Jour de match | $40K |
| Sponsoring | $34K |
| Merchandising | $823K |
| Prime de Coupe | $156K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $31K |
| Amortissement Transferts | $86K |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $41K |
| Entretien installations | $845K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.0M | $2.7M | $1.2M | $-2.5M |
| Oct 2027 | $4.3M | $5.2M | $-916K | $-3.9M |
| Sept 2027 | $7.1M | $2.9M | $4.1M | $-3.0M |
| Août 2027 | $4.9M | $2.8M | $2.1M | $-6.7M |
| Juil 2027 | $4.0M | $2.6M | $1.4M | $21.4M |
| Juin 2027 | $4.8M | $2.5M | $2.4M | $20.0M |
| Mai 2027 | $3.8M | $2.5M | $1.3M | $17.6M |
| Avr 2027 | $3.9M | $2.6M | $1.3M | $16.2M |
| Mars 2027 | $4.0M | $2.7M | $1.3M | $14.9M |
| Févr 2027 | $5.9M | $2.6M | $3.2M | $13.5M |
| Janv 2027 | $4.0M | $2.9M | $1.1M | $11.7M |
| Déc 2026 | $3.8M | $2.1M | $1.7M | $10.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $203K |
| Local Dairy Co. | $203K |