| Droits TV | $2.3M |
| Bonus TV de Classement | $950K |
| Jour de match | $0 |
| Sponsoring | $34K |
| Merchandising | $681K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $44K |
| Amortissement Transferts | $94K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $771K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.0M | $2.3M | $1.7M | $12.4M |
| Oct 2027 | $3.9M | $3.0M | $899K | $10.7M |
| Sept 2027 | $4.1M | $2.6M | $1.4M | $9.7M |
| Août 2027 | $4.6M | $3.4M | $1.2M | $8.1M |
| Juil 2027 | $3.9M | $2.5M | $1.4M | $11.8M |
| Juin 2027 | $3.9M | $2.9M | $910K | $10.4M |
| Mai 2027 | $4.3M | $2.4M | $1.9M | $9.4M |
| Avr 2027 | $4.1M | $2.3M | $1.8M | $7.6M |
| Mars 2027 | $4.1M | $2.5M | $1.6M | $5.8M |
| Févr 2027 | $4.1M | $2.1M | $1.9M | $4.2M |
| Janv 2027 | $8.3M | $1.9M | $6.4M | $21.2M |
| Déc 2026 | $4.1M | $1.9M | $2.1M | $14.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $209K |
| Hometown Print | $198K |