| Droits TV | $1.0M |
| Bonus TV de Classement | $247K |
| Jour de match | $0 |
| Sponsoring | $69K |
| Merchandising | $468K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $294K |
| Indemnités de Prêt (Revenu) | $180K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $359K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2027 | $7.6M | $1.9M | $5.7M | $5.9M |
| Juin 2027 | $1.3M | $2.3M | $-992K | $288K |
| Mai 2027 | $1.3M | $2.8M | $-1.5M | $1.3M |
| Avr 2027 | $1.3M | $2.8M | $-1.5M | $2.8M |
| Mars 2027 | $1.4M | $3.4M | $-2.0M | $4.3M |
| Févr 2027 | $1.6M | $2.9M | $-1.3M | $6.3M |
| Janv 2027 | $1.4M | $2.7M | $-1.4M | $7.6M |
| Déc 2026 | $1.4M | $2.6M | $-1.2M | $9.0M |
| Nov 2026 | $1.3M | $2.9M | $-1.6M | $10.2M |
| Oct 2026 | $1.4M | $9.7M | $-8.3M | $11.8M |
| Sept 2026 | $1.5M | $2.9M | $-1.4M | $20.2M |
| Août 2026 | $0 | $0 | $0 | $21.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $415K |
| Local Dairy Co. | $408K |