| Droits TV | $2.0M |
| Bonus TV de Classement | $735K |
| Jour de match | $9K |
| Sponsoring | $33K |
| Merchandising | $558K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $681K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.4M | $2.4M | $935K | $13.6M |
| Jul 2027 | $3.3M | $2.4M | $883K | $12.6M |
| Jun 2027 | $3.3M | $2.6M | $671K | $11.8M |
| May 2027 | $3.5M | $2.9M | $659K | $11.1M |
| Apr 2027 | $3.3M | $2.4M | $919K | $10.4M |
| Mar 2027 | $3.4M | $2.6M | $822K | $9.5M |
| Feb 2027 | $3.6M | $2.4M | $1.2M | $8.7M |
| Jan 2027 | $4.2M | $2.0M | $2.2M | $7.5M |
| Dec 2026 | $3.5M | $2.0M | $1.5M | $5.3M |
| Nov 2026 | $3.5M | $2.0M | $1.5M | $3.9M |
| Oct 2026 | $3.6M | $4.2M | $-656K | $2.3M |
| Sep 2026 | $3.5M | $1.8M | $1.7M | $3.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $210K |
| Local Dairy Co. | $184K |