| Droits TV | $3.2M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $8K |
| Sponsoring | $46K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $69K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $6.1M | $3.1M | $3.0M | $31.6M |
| Jul 2027 | $6.0M | $3.3M | $2.7M | $29.2M |
| Jun 2027 | $5.8M | $3.2M | $2.6M | $26.5M |
| May 2027 | $6.0M | $3.7M | $2.4M | $23.9M |
| Apr 2027 | $6.3M | $3.3M | $3.0M | $21.6M |
| Mar 2027 | $5.2M | $3.1M | $2.0M | $18.6M |
| Feb 2027 | $5.2M | $2.8M | $2.4M | $16.5M |
| Jan 2027 | $6.7M | $3.6M | $3.1M | $14.1M |
| Dec 2026 | $5.3M | $2.8M | $2.5M | $11.0M |
| Nov 2026 | $5.3M | $2.7M | $2.6M | $8.5M |
| Oct 2026 | $5.3M | $4.6M | $724K | $5.9M |
| Sep 2026 | $5.9M | $2.7M | $3.3M | $5.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $283K |
| Local Dairy Co. | $264K |