| Droits TV | $2.4M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $38K |
| Merchandising | $413K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $31K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $659K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.9M | $2.0M | $901K | $19.1M |
| Oct 2027 | $2.9M | $1.9M | $1.1M | $18.2M |
| Sep 2027 | $3.4M | $2.4M | $971K | $17.1M |
| Aug 2027 | $3.0M | $1.8M | $1.2M | $16.2M |
| Jul 2027 | $3.3M | $1.7M | $1.7M | $15.5M |
| Jun 2027 | $3.5M | $1.9M | $1.6M | $14.3M |
| May 2027 | $3.0M | $3.2M | $-206K | $12.7M |
| Apr 2027 | $3.0M | $1.9M | $1.1M | $12.9M |
| Mar 2027 | $3.1M | $2.3M | $727K | $11.8M |
| Feb 2027 | $3.2M | $2.5M | $749K | $11.0M |
| Jan 2027 | $3.2M | $2.4M | $792K | $10.3M |
| Dec 2026 | $3.2M | $2.5M | $677K | $9.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $204K |
| Hometown Print | $248K |