| Droits TV | $498K |
| Bonus TV de Classement | $140K |
| Jour de match | $131K |
| Sponsoring | $63K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.9M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $55K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $843K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $4.8M | $5.1M | $-298K | $30.6M |
| Sep 2027 | $4.8M | $5.9M | $-1.1M | $30.8M |
| Aug 2027 | $5.4M | $3.7M | $1.7M | $32.4M |
| Jul 2027 | $11.0M | $3.5M | $7.6M | $35.6M |
| Jun 2027 | $5.5M | $3.6M | $1.9M | $28.2M |
| May 2027 | $5.4M | $4.7M | $754K | $26.4M |
| Apr 2027 | $5.4M | $3.6M | $1.9M | $25.6M |
| Mar 2027 | $5.7M | $3.8M | $2.0M | $23.7M |
| Feb 2027 | $6.2M | $4.4M | $1.9M | $22.3M |
| Jan 2027 | $6.2M | $4.1M | $2.1M | $20.5M |
| Dec 2026 | $6.2M | $4.3M | $1.9M | $18.4M |
| Nov 2026 | $5.8M | $4.3M | $1.5M | $16.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $386K |
| Hometown Print | $376K |