| Droits TV | $986K |
| Bonus TV de Classement | $347K |
| Jour de match | $6K |
| Sponsoring | $14K |
| Merchandising | $435K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $51K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $16K |
| Entretien installations | $529K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2027 | $1.8M | $2.4M | $-608K | $2.3M |
| Août 2027 | $1.7M | $2.0M | $-368K | $2.9M |
| Juil 2027 | $1.8M | $2.0M | $-179K | $3.2M |
| Juin 2027 | $1.7M | $2.2M | $-458K | $3.4M |
| Mai 2027 | $1.6M | $2.0M | $-370K | $3.8M |
| Avr 2027 | $1.7M | $1.9M | $-157K | $4.2M |
| Mars 2027 | $2.0M | $1.6M | $422K | $4.3M |
| Févr 2027 | $2.1M | $1.6M | $529K | $3.9M |
| Janv 2027 | $2.1M | $1.5M | $577K | $3.8M |
| Déc 2026 | $2.5M | $1.5M | $953K | $3.3M |
| Nov 2026 | $2.0M | $1.7M | $322K | $2.3M |
| Oct 2026 | $2.0M | $4.0M | $-2.0M | $2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $79K |
| Local Dairy Co. | $90K |