| Droits TV | $227K |
| Bonus TV de Classement | $78K |
| Jour de match | $14K |
| Sponsoring | $107K |
| Merchandising | $982K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $14K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $32K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $9K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $337K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.4M | $1.6M | $-136K | $-2.3M |
| Oct 2027 | $1.4M | $2.0M | $-581K | $-2.2M |
| Sep 2027 | $1.4M | $2.0M | $-610K | $-1.6M |
| Aug 2027 | $1.9M | $1.4M | $518K | $-899K |
| Jul 2027 | $1.4M | $1.3M | $66K | $-1.4M |
| Jun 2027 | $1.5M | $1.5M | $11K | $-1.5M |
| May 2027 | $1.5M | $2.2M | $-658K | $-1.5M |
| Apr 2027 | $1.5M | $1.9M | $-325K | $-835K |
| Mar 2027 | $1.6M | $1.5M | $65K | $-510K |
| Feb 2027 | $1.8M | $1.6M | $186K | $-575K |
| Jan 2027 | $1.6M | $1.6M | $13K | $-761K |
| Dec 2026 | $1.6M | $1.5M | $74K | $-774K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $623K |
| Local Dairy Co. | $659K |