| Droits TV | $228K |
| Bonus TV de Classement | $129K |
| Jour de match | $79K |
| Sponsoring | $97K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $255K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $39K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $189K |
| Entretien installations | $454K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.3M | $2.1M | $219K | $-357K |
| Janv 2028 | $2.2M | $1.7M | $444K | $93K |
| Déc 2027 | $2.2M | $1.9M | $346K | $-371K |
| Nov 2027 | $2.3M | $1.7M | $531K | $-738K |
| Oct 2027 | $2.1M | $4.1M | $-1.9M | $-1.3M |
| Sept 2027 | $2.9M | $2.6M | $268K | $617K |
| Août 2027 | $2.0M | $1.8M | $159K | $4.7M |
| Juil 2027 | $2.4M | $1.8M | $668K | $5.1M |
| Juin 2027 | $2.2M | $1.5M | $654K | $4.6M |
| Mai 2027 | $2.1M | $1.9M | $227K | $4.0M |
| Avr 2027 | $2.1M | $1.7M | $433K | $3.7M |
| Mars 2027 | $2.1M | $1.8M | $381K | $3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $650K |
| Local Dairy Co. | $510K |