| Droits TV | $486K |
| Bonus TV de Classement | $114K |
| Jour de match | $23K |
| Sponsoring | $52K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $125K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $51K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $579K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.9M | $1.9M | $2K | $2.2M |
| Oct 2027 | $1.9M | $2.4M | $-546K | $2.2M |
| Sept 2027 | $1.9M | $2.2M | $-316K | $2.7M |
| Août 2027 | $5.9M | $2.0M | $3.9M | $3.0M |
| Juil 2027 | $2.3M | $1.9M | $370K | $-428K |
| Juin 2027 | $2.1M | $2.0M | $65K | $-810K |
| Mai 2027 | $2.0M | $2.0M | $-65K | $-887K |
| Avr 2027 | $3.7M | $1.9M | $1.8M | $9.6M |
| Mars 2027 | $3.1M | $1.7M | $1.4M | $8.2M |
| Févr 2027 | $2.0M | $2.0M | $-6K | $7.0M |
| Janv 2027 | $2.0M | $1.5M | $526K | $7.0M |
| Déc 2026 | $2.8M | $1.2M | $1.7M | $6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $313K |
| Local Dairy Co. | $307K |