| Droits TV | $1.8M |
| Bonus TV de Classement | $636K |
| Jour de match | $0 |
| Sponsoring | $24K |
| Merchandising | $575K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $49K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $632K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $3.0M | $2.9M | $41K | $8.3M |
| Aug 2027 | $4.4M | $2.4M | $2.1M | $8.3M |
| Jul 2027 | $3.0M | $2.6M | $466K | $6.2M |
| Jun 2027 | $4.4M | $1.9M | $2.5M | $5.7M |
| May 2027 | $3.1M | $3.7M | $-581K | $3.3M |
| Apr 2027 | $3.0M | $2.0M | $1.0M | $3.8M |
| Mar 2027 | $3.0M | $2.1M | $948K | $2.8M |
| Feb 2027 | $3.1M | $5.6M | $-2.5M | $1.9M |
| Jan 2027 | $3.1M | $2.2M | $858K | $4.4M |
| Dec 2026 | $3.1M | $2.1M | $1.0M | $3.6M |
| Nov 2026 | $3.0M | $2.3M | $643K | $2.5M |
| Oct 2026 | $2.3M | $3.7M | $-1.4M | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $151K |
| Westside Builders | $136K |