| Droits TV | $503K |
| Bonus TV de Classement | $280K |
| Jour de match | $0 |
| Sponsoring | $63K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $110K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $52K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $523K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.2M | $2.4M | $-182K | $7.4M |
| Jul 2027 | $6.4M | $2.1M | $4.3M | $8.8M |
| Jun 2027 | $1.9M | $2.1M | $-157K | $4.6M |
| May 2027 | $1.9M | $3.2M | $-1.2M | $4.7M |
| Apr 2027 | $2.3M | $2.4M | $-69K | $5.9M |
| Mar 2027 | $5.7M | $2.6M | $3.1M | $5.9M |
| Feb 2027 | $2.3M | $2.8M | $-456K | $4.5M |
| Jan 2027 | $2.1M | $2.8M | $-714K | $5.0M |
| Dec 2026 | $2.1M | $2.8M | $-701K | $5.7M |
| Nov 2026 | $2.2M | $2.7M | $-507K | $6.4M |
| Oct 2026 | $2.2M | $5.5M | $-3.3M | $6.9M |
| Sep 2026 | $2.1M | $2.1M | $58K | $10.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $379K |
| Hometown Print | $376K |