| Droits TV | $4.3M |
| Bonus TV de Classement | $845K |
| Jour de match | $94K |
| Sponsoring | $60K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.9M |
| Salaires staff | $65K |
| Amortissement Transferts | $530K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $56K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $6.8M | $8.7M | $-1.9M | $8.2M |
| Nov 2027 | $7.2M | $8.9M | $-1.7M | $9.6M |
| Oct 2027 | $6.7M | $14.3M | $-7.6M | $10.8M |
| Sept 2027 | $8.7M | $9.7M | $-1.1M | $17.8M |
| Août 2027 | $10.4M | $9.0M | $1.5M | $18.4M |
| Juil 2027 | $10.5M | $6.9M | $3.6M | $20.5M |
| Juin 2027 | $6.7M | $6.9M | $-134K | $16.9M |
| Mai 2027 | $6.8M | $7.0M | $-270K | $16.5M |
| Avr 2027 | $7.1M | $8.6M | $-1.5M | $16.2M |
| Mars 2027 | $8.3M | $5.4M | $2.9M | $17.2M |
| Févr 2027 | $7.8M | $4.6M | $3.2M | $40.2M |
| Janv 2027 | $7.1M | $4.3M | $2.7M | $37.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $339K |
| Hometown Print | $385K |