| Droits TV | $3.8M |
| Bonus TV de Classement | $253K |
| Jour de match | $0 |
| Sponsoring | $53K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $41K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $46K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $351K |
| Entretien installations | $955K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $5.3M | $4.5M | $794K | $12.7M |
| Aug 2027 | $5.5M | $3.6M | $1.9M | $12.0M |
| Jul 2027 | $5.9M | $3.5M | $2.4M | $31.5M |
| Jun 2027 | $8.0M | $3.2M | $4.8M | $29.2M |
| May 2027 | $5.6M | $4.1M | $1.5M | $24.4M |
| Apr 2027 | $5.7M | $3.2M | $2.4M | $22.8M |
| Mar 2027 | $5.8M | $3.2M | $2.6M | $20.4M |
| Feb 2027 | $5.9M | $3.3M | $2.6M | $17.8M |
| Jan 2027 | $6.0M | $3.5M | $2.5M | $15.2M |
| Dec 2026 | $6.0M | $3.4M | $2.6M | $12.7M |
| Nov 2026 | $6.0M | $3.6M | $2.4M | $10.2M |
| Oct 2026 | $6.1M | $4.7M | $1.5M | $7.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $322K |
| Hometown Print | $320K |