| Droits TV | $594K |
| Bonus TV de Classement | $196K |
| Jour de match | $25K |
| Sponsoring | $74K |
| Merchandising | $487K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $36K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $319K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.4M | $1.6M | $-198K | $-717K |
| Jul 2027 | $1.4M | $1.5M | $-182K | $-519K |
| Jun 2027 | $1.4M | $1.7M | $-305K | $-337K |
| May 2027 | $1.4M | $1.5M | $-98K | $-32K |
| Apr 2027 | $1.6M | $1.6M | $-87K | $66K |
| Mar 2027 | $1.4M | $1.4M | $-38K | $153K |
| Feb 2027 | $1.4M | $1.7M | $-253K | $190K |
| Jan 2027 | $2.2M | $1.4M | $763K | $443K |
| Dec 2026 | $1.5M | $1.3M | $177K | $-320K |
| Nov 2026 | $1.5M | $1.3M | $176K | $-496K |
| Oct 2026 | $1.5M | $3.0M | $-1.6M | $-672K |
| Sep 2026 | $1.6M | $1.4M | $245K | $880K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $472K |
| Local Dairy Co. | $414K |