| Droits TV | $1.1M |
| Bonus TV de Classement | $226K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $215K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $656K |
| Salaires staff | $25K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $320K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.6M | $1.0M | $570K | $17.6M |
| Oct 2027 | $1.6M | $998K | $582K | $17.1M |
| Sep 2027 | $1.6M | $1.2M | $405K | $16.5M |
| Aug 2027 | $1.7M | $865K | $810K | $16.1M |
| Jul 2027 | $1.8M | $1.0M | $758K | $15.3M |
| Jun 2027 | $1.8M | $987K | $812K | $14.5M |
| May 2027 | $1.8M | $989K | $808K | $13.7M |
| Apr 2027 | $2.0M | $988K | $1.0M | $12.9M |
| Mar 2027 | $2.0M | $918K | $1.1M | $11.9M |
| Feb 2027 | $2.3M | $808K | $1.5M | $10.8M |
| Jan 2027 | $2.1M | $768K | $1.3M | $9.2M |
| Dec 2026 | $2.4M | $814K | $1.6M | $7.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $106K |
| Westside Builders | $95K |