| Droits TV | $3.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $9K |
| Sponsoring | $55K |
| Merchandising | $841K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $40K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $750K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.2M | $3.4M | $809K | $26.7M |
| Oct 2027 | $4.2M | $2.9M | $1.2M | $25.8M |
| Sep 2027 | $4.2M | $2.9M | $1.3M | $24.6M |
| Aug 2027 | $4.7M | $3.0M | $1.6M | $23.2M |
| Jul 2027 | $7.4M | $2.6M | $4.9M | $28.9M |
| Jun 2027 | $4.8M | $2.5M | $2.2M | $24.5M |
| May 2027 | $4.7M | $2.6M | $2.2M | $22.3M |
| Apr 2027 | $4.8M | $2.5M | $2.3M | $20.1M |
| Mar 2027 | $4.9M | $2.8M | $2.1M | $17.8M |
| Feb 2027 | $5.2M | $2.5M | $2.7M | $15.7M |
| Jan 2027 | $4.8M | $2.6M | $2.2M | $13.0M |
| Dec 2026 | $4.8M | $2.7M | $2.1M | $10.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $319K |
| Local Dairy Co. | $341K |