| Droits TV | $2.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $32K |
| Merchandising | $254K |
| 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 | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $458K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.4M | $1.8M | $682K | $12.4M |
| Oct 2027 | $2.5M | $2.0M | $510K | $11.7M |
| Sep 2027 | $2.5M | $2.1M | $398K | $11.2M |
| Aug 2027 | $2.5M | $1.9M | $649K | $10.8M |
| Jul 2027 | $2.5M | $1.9M | $676K | $10.2M |
| Jun 2027 | $2.6M | $1.9M | $703K | $9.5M |
| May 2027 | $2.7M | $1.9M | $801K | $8.8M |
| Apr 2027 | $2.8M | $1.9M | $911K | $8.0M |
| Mar 2027 | $2.7M | $1.9M | $829K | $7.1M |
| Feb 2027 | $2.9M | $1.7M | $1.1M | $6.3M |
| Jan 2027 | $3.3M | $1.7M | $1.6M | $9.2M |
| Dec 2026 | $2.8M | $1.4M | $1.4M | $7.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $183K |
| Hometown Print | $198K |