| Droits TV | $2.5M |
| Bonus TV de Classement | $795K |
| Jour de match | $142K |
| Sponsoring | $37K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $100K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $40K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $357K |
| Entretien installations | $803K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $5.3M | $3.8M | $1.5M | $2.3M |
| Jun 2027 | $4.6M | $3.2M | $1.4M | $2.1M |
| May 2027 | $4.7M | $3.7M | $944K | $669K |
| Apr 2027 | $4.2M | $3.9M | $330K | $-285K |
| Mar 2027 | $3.7M | $3.0M | $734K | $-624K |
| Feb 2027 | $3.7M | $2.5M | $1.2M | $10.9M |
| Jan 2027 | $7.3M | $2.9M | $4.4M | $9.6M |
| Dec 2026 | $3.7M | $2.3M | $1.4M | $5.8M |
| Nov 2026 | $3.8M | $2.3M | $1.5M | $4.3M |
| Oct 2026 | $3.9M | $4.6M | $-734K | $2.9M |
| Sep 2026 | $4.0M | $2.3M | $1.7M | $3.6M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $227K |
| Hometown Print | $222K |