| Droits TV | $2.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $53K |
| Sponsoring | $35K |
| Merchandising | $224K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $657 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $818K |
| Salaires staff | $24K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $461K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $2.5M | $1.3M | $1.2M | $10.7M |
| Dec 2027 | $2.6M | $1.6M | $1.0M | $9.5M |
| Nov 2027 | $2.5M | $1.4M | $1.1M | $8.5M |
| Oct 2027 | $2.6M | $1.5M | $1.1M | $7.4M |
| Sep 2027 | $2.5M | $1.9M | $622K | $18.6M |
| Aug 2027 | $2.6M | $1.1M | $1.5M | $18.0M |
| Jul 2027 | $3.1M | $1.1M | $2.0M | $16.5M |
| Jun 2027 | $2.6M | $1.1M | $1.4M | $14.6M |
| May 2027 | $2.7M | $1.7M | $998K | $13.1M |
| Apr 2027 | $2.9M | $1.4M | $1.5M | $12.1M |
| Mar 2027 | $2.7M | $1.3M | $1.4M | $10.6M |
| Feb 2027 | $3.0M | $1.4M | $1.6M | $9.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $199K |
| Local Dairy Co. | $225K |