| Droits TV | $2.8M |
| Bonus TV de Classement | $437K |
| Jour de match | $0 |
| Sponsoring | $40K |
| Merchandising | $812K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $826K |
| Salaires staff | $32K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $748K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.0M | $1.7M | $2.4M | $25.6M |
| Jul 2027 | $4.0M | $1.8M | $2.3M | $23.6M |
| Jun 2027 | $4.9M | $1.5M | $3.4M | $21.4M |
| May 2027 | $4.0M | $1.8M | $2.2M | $19.5M |
| Apr 2027 | $4.0M | $1.5M | $2.5M | $17.3M |
| Mar 2027 | $4.2M | $1.9M | $2.2M | $14.8M |
| Feb 2027 | $4.1M | $2.3M | $1.9M | $12.6M |
| Jan 2027 | $3.9M | $2.0M | $1.9M | $10.7M |
| Dec 2026 | $3.7M | $1.9M | $1.8M | $8.8M |
| Nov 2026 | $3.9M | $2.0M | $1.9M | $6.9M |
| Oct 2026 | $4.0M | $2.5M | $1.5M | $5.0M |
| Sep 2026 | $3.7M | $1.2M | $2.5M | $3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $227K |
| Hometown Print | $250K |