| Droits TV | $233K |
| Bonus TV de Classement | $102K |
| Jour de match | $0 |
| Sponsoring | $92K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $936K |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $24K |
| Entretien installations | $380K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.8M | $1.4M | $440K | $6.7M |
| Jul 2027 | $2.4M | $1.2M | $1.2M | $6.4M |
| Jun 2027 | $2.0M | $1.3M | $686K | $5.2M |
| May 2027 | $1.9M | $2.0M | $-103K | $4.5M |
| Apr 2027 | $1.9M | $1.4M | $525K | $4.6M |
| Mar 2027 | $2.0M | $1.4M | $609K | $4.1M |
| Feb 2027 | $1.9M | $1.3M | $541K | $3.5M |
| Jan 2027 | $1.9M | $1.5M | $417K | $3.0M |
| Dec 2026 | $1.9M | $1.3M | $614K | $2.5M |
| Nov 2026 | $1.9M | $1.5M | $391K | $1.9M |
| Oct 2026 | $1.9M | $3.0M | $-1.1M | $1.5M |
| Sep 2026 | $1.7M | $1.1M | $640K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $569K |
| Hometown Print | $538K |