| Droits TV | $4.3M |
| Bonus TV de Classement | $841K |
| Jour de match | $0 |
| Sponsoring | $67K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $27K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $61K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $351K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $6.6M | $4.3M | $2.3M | $49.8M |
| Aug 2027 | $7.4M | $3.4M | $4.0M | $47.4M |
| Jul 2027 | $7.5M | $3.2M | $4.3M | $52.9M |
| Jun 2027 | $13.9M | $3.0M | $10.9M | $48.6M |
| May 2027 | $7.4M | $3.2M | $4.2M | $37.7M |
| Apr 2027 | $7.6M | $3.0M | $4.7M | $33.4M |
| Mar 2027 | $9.0M | $3.0M | $6.0M | $28.8M |
| Feb 2027 | $7.3M | $3.4M | $3.9M | $22.7M |
| Jan 2027 | $7.4M | $3.0M | $4.4M | $18.8M |
| Dec 2026 | $7.0M | $3.1M | $3.8M | $14.3M |
| Nov 2026 | $6.5M | $3.2M | $3.3M | $10.5M |
| Oct 2026 | $6.2M | $4.6M | $1.6M | $7.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $403K |
| Hometown Print | $403K |