| Droits TV | $2.5M |
| Bonus TV de Classement | $958K |
| Jour de match | $0 |
| Sponsoring | $37K |
| Merchandising | $567K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $890K |
| Salaires staff | $36K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $100K |
| Entretien installations | $839K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.1M | $1.9M | $2.2M | $8.4M |
| Jul 2027 | $4.2M | $2.0M | $2.2M | $6.3M |
| Jun 2027 | $6.0M | $1.7M | $4.3M | $4.1M |
| May 2027 | $4.2M | $2.5M | $1.7M | $-180K |
| Apr 2027 | $4.2M | $1.8M | $2.3M | $-1.9M |
| Mar 2027 | $4.1M | $2.1M | $2.0M | $-4.2M |
| Feb 2027 | $4.0M | $2.1M | $1.9M | $-6.2M |
| Jan 2027 | $3.9M | $2.0M | $1.9M | $-8.1M |
| Dec 2026 | $4.7M | $2.1M | $2.6M | $-10.0M |
| Nov 2026 | $4.6M | $1.8M | $2.8M | $-12.6M |
| Oct 2026 | $4.6M | $2.8M | $1.8M | $9.9M |
| Sep 2026 | $4.9M | $1.3M | $3.6M | $8.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $198K |
| Local Dairy Co. | $252K |