| Droits TV | $3.0M |
| Bonus TV de Classement | $198K |
| Jour de match | $0 |
| Sponsoring | $41K |
| Merchandising | $891K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $264K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $61K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $650K |
| Entretien installations | $855K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $4.9M | $3.6M | $1.3M | $9.5M |
| Aug 2027 | $6.5M | $2.8M | $3.7M | $8.4M |
| Jul 2027 | $5.6M | $3.3M | $2.2M | $22.8M |
| Jun 2027 | $6.1M | $2.8M | $3.3M | $21.6M |
| May 2027 | $4.5M | $3.6M | $923K | $20.3M |
| Apr 2027 | $4.6M | $3.3M | $1.3M | $19.4M |
| Mar 2027 | $4.6M | $2.6M | $2.0M | $18.1M |
| Feb 2027 | $4.8M | $2.8M | $2.0M | $16.1M |
| Jan 2027 | $4.7M | $2.9M | $1.8M | $14.1M |
| Dec 2026 | $5.0M | $2.4M | $2.5M | $12.3M |
| Nov 2026 | $5.1M | $2.5M | $2.6M | $9.8M |
| Oct 2026 | $4.6M | $3.2M | $1.4M | $7.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $246K |
| Greenfield Foods | $247K |