| Droits TV | $3.3M |
| Bonus TV de Classement | $178K |
| Jour de match | $6K |
| Sponsoring | $49K |
| Merchandising | $876K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $40K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $753K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $4.4M | $2.7M | $1.6M | $8.9M |
| Juil 2027 | $4.4M | $2.6M | $1.8M | $7.3M |
| Juin 2027 | $4.5M | $3.1M | $1.4M | $5.5M |
| Mai 2027 | $4.6M | $4.6M | $16K | $4.1M |
| Avr 2027 | $4.5M | $2.6M | $1.9M | $4.0M |
| Mars 2027 | $5.5M | $2.7M | $2.8M | $2.1M |
| Févr 2027 | $1.7M | $1.5M | $209K | $-628K |
| Janv 2027 | $1.8M | $1.8M | $-37K | $-842K |
| Déc 2026 | $1.3M | $1.2M | $41K | $-575K |
| Nov 2026 | $1.3M | $1.2M | $57K | $-616K |
| Oct 2026 | $1.3M | $1.6M | $-274K | $-674K |
| Sept 2026 | $1.4M | $1.8M | $-415K | $-400K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $280K |
| Hometown Print | $306K |