| Droits TV | $3.6M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $9K |
| Sponsoring | $54K |
| Merchandising | $838K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $380K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $64K |
| Amortissement Transferts | $95K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $925K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $5.9M | $3.1M | $2.8M | $15.2M |
| Jan 2027 | $5.6M | $3.1M | $2.5M | $12.3M |
| Dec 2026 | $5.7M | $2.9M | $2.8M | $9.7M |
| Nov 2026 | $4.9M | $2.9M | $2.0M | $6.8M |
| Oct 2026 | $8.0M | $3.4M | $4.7M | $4.7M |
| Sep 2026 | $5.4M | $2.2M | $3.2M | $-70K |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $340K |
| Hometown Print | $306K |