| Droits TV | $3.6M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $54K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $126K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $65K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $80K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $6.9M | $3.7M | $3.1M | $34.4M |
| Jul 2027 | $6.7M | $3.4M | $3.2M | $45.7M |
| Jun 2027 | $12.7M | $3.3M | $9.4M | $42.4M |
| May 2027 | $6.5M | $3.3M | $3.2M | $33.0M |
| Apr 2027 | $6.5M | $3.6M | $2.9M | $29.8M |
| Mar 2027 | $7.3M | $3.7M | $3.6M | $27.0M |
| Feb 2027 | $8.8M | $3.7M | $5.2M | $23.3M |
| Jan 2027 | $6.5M | $3.7M | $2.8M | $18.6M |
| Dec 2026 | $7.1M | $3.6M | $3.5M | $15.9M |
| Nov 2026 | $5.9M | $3.5M | $2.4M | $12.4M |
| Oct 2026 | $6.2M | $6.4M | $-162K | $10.0M |
| Sep 2026 | $10.4M | $2.8M | $7.6M | $10.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $334K |
| Hometown Print | $317K |