| Droits TV | $3.4M |
| Bonus TV de Classement | $925K |
| Jour de match | $24K |
| Sponsoring | $50K |
| Merchandising | $911K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $49K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $53K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $933K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $5.4M | $3.4M | $2.0M | $29.7M |
| Nov 2027 | $5.8M | $3.5M | $2.3M | $27.6M |
| Oct 2027 | $6.3M | $4.8M | $1.6M | $25.3M |
| Sep 2027 | $5.4M | $5.1M | $275K | $23.7M |
| Aug 2027 | $5.3M | $3.7M | $1.6M | $27.0M |
| Jul 2027 | $5.2M | $3.0M | $2.2M | $25.5M |
| Jun 2027 | $8.5M | $3.0M | $5.5M | $23.2M |
| May 2027 | $5.2M | $4.0M | $1.2M | $17.7M |
| Apr 2027 | $5.1M | $2.9M | $2.3M | $16.5M |
| Mar 2027 | $5.2M | $3.0M | $2.2M | $14.2M |
| Feb 2027 | $5.2M | $3.0M | $2.2M | $12.0M |
| Jan 2027 | $5.1M | $3.1M | $2.1M | $9.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $276K |
| Hometown Print | $320K |