| Droits TV | $225K |
| Bonus TV de Classement | $101K |
| Jour de match | $22K |
| Sponsoring | $104K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $198K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $32K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $44K |
| Entretien installations | $357K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.1M | $2.0M | $116K | $733K |
| Janv 2028 | $1.6M | $1.6M | $64K | $616K |
| Déc 2027 | $1.6M | $1.6M | $59K | $550K |
| Nov 2027 | $1.7M | $1.4M | $214K | $490K |
| Oct 2027 | $1.6M | $3.5M | $-1.9M | $275K |
| Sept 2027 | $1.4M | $1.8M | $-432K | $2.1M |
| Août 2027 | $2.4M | $1.2M | $1.2M | $2.6M |
| Juil 2027 | $1.4M | $1.2M | $206K | $1.5M |
| Juin 2027 | $1.5M | $1.2M | $303K | $1.3M |
| Mai 2027 | $1.5M | $1.4M | $67K | $966K |
| Avr 2027 | $1.5M | $1.4M | $59K | $899K |
| Mars 2027 | $1.5M | $1.4M | $177K | $839K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $560K |
| Local Dairy Co. | $689K |