| Droits TV | $1.5M |
| Bonus TV de Classement | $428K |
| Jour de match | $0 |
| Sponsoring | $21K |
| Merchandising | $214K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $26K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $492K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.5M | $2.0M | $468K | $551K |
| Jul 2027 | $2.1M | $2.0M | $147K | $83K |
| Jun 2027 | $2.8M | $2.0M | $814K | $-64K |
| May 2027 | $2.1M | $2.8M | $-672K | $-879K |
| Apr 2027 | $2.2M | $1.9M | $238K | $-207K |
| Mar 2027 | $2.1M | $2.1M | $6K | $-445K |
| Feb 2027 | $2.3M | $2.3M | $2K | $-451K |
| Jan 2027 | $2.4M | $2.9M | $-518K | $-453K |
| Dec 2026 | $2.4M | $2.2M | $126K | $65K |
| Nov 2026 | $2.5M | $2.3M | $210K | $-61K |
| Oct 2026 | $2.2M | $4.2M | $-2.0M | $-272K |
| Sep 2026 | $2.6M | $1.6M | $1.1M | $1.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $133K |
| Local Dairy Co. | $119K |