| Droits TV | $3.8M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $14K |
| Sponsoring | $50K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $205K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $45K |
| Amortissement Transferts | $65K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $7.3M | $3.3M | $4.0M | $15.1M |
| Oct 2027 | $7.4M | $5.1M | $2.3M | $11.0M |
| Sept 2027 | $8.3M | $3.9M | $4.4M | $8.6M |
| Août 2027 | $5.9M | $2.7M | $3.1M | $4.1M |
| Juil 2027 | $2.4M | $1.7M | $705K | $2.9M |
| Juin 2027 | $2.5M | $1.6M | $819K | $2.3M |
| Mai 2027 | $1.9M | $2.5M | $-611K | $1.4M |
| Avr 2027 | $1.9M | $1.8M | $101K | $2.0M |
| Mars 2027 | $1.9M | $1.9M | $15K | $1.9M |
| Févr 2027 | $2.0M | $1.9M | $44K | $3.1M |
| Janv 2027 | $1.9M | $1.9M | $58K | $3.1M |
| Déc 2026 | $2.0M | $1.8M | $180K | $3.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $286K |
| Local Dairy Co. | $319K |