| Droits TV | $493K |
| Bonus TV de Classement | $158K |
| Jour de match | $0 |
| Sponsoring | $58K |
| Merchandising | $767K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $72K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $48K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $377K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.2M | $1.8M | $1.5M | $5.5M |
| Jul 2027 | $4.1M | $1.6M | $2.6M | $4.1M |
| Jun 2027 | $1.5M | $1.6M | $-114K | $1.5M |
| May 2027 | $1.6M | $2.0M | $-384K | $1.6M |
| Apr 2027 | $1.8M | $1.7M | $108K | $2.0M |
| Mar 2027 | $2.6M | $2.5M | $122K | $1.9M |
| Feb 2027 | $2.4M | $2.2M | $173K | $1.8M |
| Jan 2027 | $2.0M | $2.2M | $-174K | $1.6M |
| Dec 2026 | $2.4M | $2.0M | $319K | $1.8M |
| Nov 2026 | $2.3M | $2.0M | $300K | $1.4M |
| Oct 2026 | $2.6M | $4.8M | $-2.2M | $1.1M |
| Sep 2026 | $1.7M | $2.0M | $-283K | $3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $357K |
| Local Dairy Co. | $340K |