| Droits TV | $2.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $50K |
| Sponsoring | $32K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $36K |
| Amortissement Transferts | $59K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $897K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.7M | $2.7M | $2.0M | $22.9M |
| Oct 2027 | $4.7M | $3.1M | $1.6M | $20.8M |
| Sep 2027 | $8.5M | $3.1M | $5.4M | $19.2M |
| Aug 2027 | $4.8M | $3.5M | $1.3M | $13.7M |
| Jul 2027 | $5.4M | $3.0M | $2.4M | $13.0M |
| Jun 2027 | $4.7M | $2.9M | $1.7M | $13.0M |
| May 2027 | $4.6M | $3.6M | $1.0M | $11.2M |
| Apr 2027 | $4.8M | $2.8M | $1.9M | $10.2M |
| Mar 2027 | $4.9M | $2.8M | $2.1M | $8.3M |
| Feb 2027 | $4.8M | $2.9M | $1.9M | $6.2M |
| Jan 2027 | $7.6M | $2.3M | $5.3M | $24.6M |
| Dec 2026 | $7.2M | $2.3M | $4.9M | $19.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $187K |
| Local Dairy Co. | $194K |