| Droits TV | $2.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $14K |
| Sponsoring | $38K |
| Merchandising | $195K |
| Prime de Coupe | $188K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $40K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $36K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $492K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $3.0M | $2.2M | $731K | $17.4M |
| Nov 2027 | $2.7M | $1.7M | $1.0M | $16.7M |
| Oct 2027 | $2.9M | $2.0M | $855K | $15.7M |
| Sep 2027 | $3.1M | $2.0M | $1.1M | $14.8M |
| Aug 2027 | $3.2M | $1.3M | $1.8M | $20.8M |
| Jul 2027 | $3.3M | $1.3M | $2.0M | $18.9M |
| Jun 2027 | $4.0M | $1.4M | $2.5M | $16.9M |
| May 2027 | $3.1M | $2.7M | $367K | $14.3M |
| Apr 2027 | $3.2M | $1.8M | $1.5M | $14.0M |
| Mar 2027 | $3.3M | $1.7M | $1.6M | $12.5M |
| Feb 2027 | $3.4M | $1.8M | $1.6M | $10.9M |
| Jan 2027 | $3.4M | $1.7M | $1.7M | $9.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $219K |
| Local Dairy Co. | $233K |