| Droits TV | $210K |
| Bonus TV de Classement | $84K |
| Jour de match | $0 |
| Sponsoring | $99K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $49K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $52K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $85K |
| Entretien installations | $536K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.1M | $2.2M | $-121K | $1.3M |
| Jul 2027 | $2.4M | $2.2M | $275K | $1.4M |
| Jun 2027 | $2.5M | $2.7M | $-185K | $1.1M |
| May 2027 | $2.3M | $2.9M | $-681K | $1.3M |
| Apr 2027 | $2.3M | $2.5M | $-184K | $2.0M |
| Mar 2027 | $2.7M | $2.7M | $-42K | $2.2M |
| Feb 2027 | $2.4M | $2.9M | $-422K | $2.2M |
| Jan 2027 | $2.7M | $3.5M | $-730K | $2.7M |
| Dec 2026 | $2.8M | $2.7M | $130K | $3.4M |
| Nov 2026 | $2.9M | $2.7M | $109K | $3.3M |
| Oct 2026 | $2.7M | $5.6M | $-2.8M | $3.1M |
| Sep 2026 | $3.7M | $1.7M | $2.0M | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $536K |
| Local Dairy Co. | $658K |