| Droits TV | $3.3M |
| Bonus TV de Classement | $937K |
| Jour de match | $5K |
| Sponsoring | $52K |
| Merchandising | $465K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $38K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $805K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.8M | $2.6M | $2.2M | $40.9M |
| Oct 2027 | $4.2M | $3.1M | $1.1M | $38.8M |
| Sep 2027 | $4.7M | $2.8M | $1.9M | $37.6M |
| Aug 2027 | $5.3M | $2.3M | $3.0M | $35.7M |
| Jul 2027 | $5.4M | $2.1M | $3.3M | $41.8M |
| Jun 2027 | $8.2M | $2.5M | $5.8M | $38.5M |
| May 2027 | $5.3M | $3.8M | $1.5M | $32.8M |
| Apr 2027 | $5.3M | $2.2M | $3.1M | $31.2M |
| Mar 2027 | $5.6M | $2.6M | $3.1M | $28.1M |
| Feb 2027 | $5.6M | $3.0M | $2.6M | $25.0M |
| Jan 2027 | $6.7M | $3.2M | $3.6M | $22.3M |
| Dec 2026 | $8.0M | $3.2M | $4.8M | $18.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $301K |
| Hometown Print | $322K |