| Droits TV | $3.9M |
| Bonus TV de Classement | $942K |
| Jour de match | $0 |
| Sponsoring | $36K |
| Merchandising | $857K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $686K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $55K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $804K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2027 | $8.3M | $2.1M | $6.2M | $24.2M |
| May 2027 | $4.2M | $2.5M | $1.7M | $18.0M |
| Apr 2027 | $4.3M | $2.1M | $2.2M | $16.3M |
| Mar 2027 | $4.2M | $2.6M | $1.6M | $14.1M |
| Feb 2027 | $4.9M | $3.1M | $1.8M | $12.5M |
| Jan 2027 | $4.5M | $2.9M | $1.6M | $10.7M |
| Dec 2026 | $4.4M | $2.5M | $1.9M | $9.0M |
| Nov 2026 | $4.3M | $2.7M | $1.6M | $7.1M |
| Oct 2026 | $4.6M | $5.5M | $-956K | $5.5M |
| Sep 2026 | $7.4M | $2.4M | $5.0M | $6.5M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $236K |
| Hometown Print | $195K |