| Droits TV | $1.3M |
| Bonus TV de Classement | $668K |
| Jour de match | $57K |
| Sponsoring | $21K |
| Merchandising | $326K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $53K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $21K |
| Entretien installations | $571K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.7M | $658K | $16.5M |
| Oct 2027 | $2.3M | $1.9M | $383K | $15.8M |
| Sept 2027 | $2.4M | $1.6M | $785K | $15.4M |
| Août 2027 | $2.4M | $1.7M | $670K | $14.7M |
| Juil 2027 | $2.4M | $1.7M | $675K | $14.0M |
| Juin 2027 | $2.3M | $1.7M | $647K | $13.3M |
| Mai 2027 | $2.4M | $1.7M | $739K | $12.7M |
| Avr 2027 | $2.5M | $1.8M | $689K | $11.9M |
| Mars 2027 | $2.1M | $1.3M | $776K | $11.2M |
| Févr 2027 | $2.2M | $1.3M | $907K | $10.5M |
| Janv 2027 | $2.2M | $1.3M | $847K | $9.5M |
| Déc 2026 | $2.5M | $1.1M | $1.4M | $8.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $133K |
| Hometown Print | $116K |