| Droits TV | $3.0M |
| Bonus TV de Classement | $278K |
| Jour de match | $9K |
| Sponsoring | $45K |
| Merchandising | $736K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $147K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $60K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $98K |
| Entretien installations | $765K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.2M | $3.2M | $1.0M | $20.4M |
| Oct 2027 | $4.9M | $5.4M | $-518K | $19.3M |
| Sept 2027 | $4.5M | $3.3M | $1.2M | $19.8M |
| Août 2027 | $4.5M | $2.8M | $1.7M | $21.8M |
| Juil 2027 | $4.8M | $2.8M | $2.0M | $21.1M |
| Juin 2027 | $6.9M | $3.2M | $3.7M | $19.1M |
| Mai 2027 | $4.7M | $4.1M | $569K | $15.4M |
| Avr 2027 | $4.6M | $2.9M | $1.7M | $14.8M |
| Mars 2027 | $4.8M | $3.5M | $1.4M | $13.2M |
| Févr 2027 | $5.4M | $3.3M | $2.0M | $11.8M |
| Janv 2027 | $4.7M | $3.1M | $1.6M | $9.8M |
| Déc 2026 | $5.0M | $3.1M | $1.9M | $8.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $264K |
| Local Dairy Co. | $274K |