| Droits TV | $3.7M |
| Bonus TV de Classement | $395K |
| Jour de match | $8K |
| Sponsoring | $50K |
| Merchandising | $847K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $35K |
| Amortissement Transferts | $74K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $670K |
| Entretien installations | $846K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $5.6M | $4.4M | $1.2M | $18.5M |
| Aug 2027 | $4.7M | $3.8M | $975K | $17.2M |
| Jul 2027 | $6.9M | $2.6M | $4.2M | $23.2M |
| Jun 2027 | $4.7M | $2.6M | $2.2M | $22.3M |
| May 2027 | $4.8M | $3.3M | $1.5M | $20.1M |
| Apr 2027 | $4.7M | $2.6M | $2.2M | $18.6M |
| Mar 2027 | $4.9M | $2.5M | $2.3M | $16.4M |
| Feb 2027 | $4.7M | $2.7M | $2.1M | $14.1M |
| Jan 2027 | $4.8M | $2.9M | $1.9M | $12.0M |
| Dec 2026 | $4.8M | $2.8M | $2.0M | $10.1M |
| Nov 2026 | $5.0M | $2.9M | $2.1M | $8.1M |
| Oct 2026 | $5.6M | $4.0M | $1.6M | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $329K |
| Westside Builders | $268K |