| Droits TV | $1.4M |
| Bonus TV de Classement | $789K |
| Jour de match | $5K |
| Sponsoring | $18K |
| Merchandising | $317K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $900K |
| Salaires staff | $25K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $576K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.5M | $1.5M | $1.0M | $14.3M |
| Oct 2027 | $2.7M | $1.9M | $778K | $13.2M |
| Sep 2027 | $5.5M | $2.4M | $3.2M | $12.5M |
| Aug 2027 | $2.5M | $2.1M | $376K | $9.3M |
| Jul 2027 | $2.4M | $1.9M | $529K | $8.9M |
| Jun 2027 | $2.2M | $1.7M | $509K | $8.6M |
| May 2027 | $2.2M | $2.3M | $-130K | $8.1M |
| Apr 2027 | $2.3M | $1.5M | $743K | $8.3M |
| Mar 2027 | $2.1M | $1.3M | $868K | $7.5M |
| Feb 2027 | $2.2M | $1.2M | $994K | $6.6M |
| Jan 2027 | $2.1M | $1.2M | $958K | $5.7M |
| Dec 2026 | $2.5M | $1.2M | $1.3M | $4.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $105K |
| Hometown Print | $107K |