| Droits TV | $2.0M |
| Bonus TV de Classement | $813K |
| Jour de match | $31K |
| Sponsoring | $31K |
| Merchandising | $650K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $158K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $42K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $1K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $705K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.7M | $2.6M | $1.1M | $-478K |
| Oct 2027 | $4.0M | $3.1M | $968K | $-1.6M |
| Sep 2027 | $3.7M | $3.7M | $16K | $-2.6M |
| Aug 2027 | $3.6M | $2.7M | $874K | $-2.4M |
| Jul 2027 | $3.5M | $2.6M | $944K | $17.1M |
| Jun 2027 | $4.3M | $2.2M | $2.0M | $16.3M |
| May 2027 | $3.6M | $2.7M | $921K | $14.2M |
| Apr 2027 | $3.6M | $2.2M | $1.5M | $13.3M |
| Mar 2027 | $3.6M | $2.4M | $1.2M | $11.8M |
| Feb 2027 | $4.3M | $2.4M | $1.9M | $10.6M |
| Jan 2027 | $3.8M | $2.2M | $1.6M | $8.8M |
| Dec 2026 | $3.7M | $2.2M | $1.5M | $7.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $186K |
| Local Dairy Co. | $184K |