| Droits TV | $2.7M |
| Bonus TV de Classement | $794K |
| Jour de match | $26K |
| Sponsoring | $42K |
| Merchandising | $314K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $827K |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $680K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.9M | $1.5M | $2.3M | $25.9M |
| Jul 2027 | $3.7M | $1.5M | $2.2M | $23.6M |
| Jun 2027 | $3.7M | $1.5M | $2.2M | $21.4M |
| May 2027 | $4.2M | $1.6M | $2.6M | $19.2M |
| Apr 2027 | $3.8M | $1.5M | $2.3M | $16.7M |
| Mar 2027 | $3.3M | $1.4M | $1.9M | $14.4M |
| Feb 2027 | $3.8M | $1.5M | $2.2M | $12.5M |
| Jan 2027 | $3.6M | $1.4M | $2.2M | $10.3M |
| Dec 2026 | $3.4M | $1.3M | $2.1M | $8.1M |
| Nov 2026 | $3.4M | $1.3M | $2.1M | $6.0M |
| Oct 2026 | $3.9M | $3.6M | $220K | $3.9M |
| Sep 2026 | $3.8M | $1.0M | $2.8M | $3.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $270K |
| Greenfield Foods | $229K |