| Droits TV | $1.7M |
| Bonus TV de Classement | $695K |
| Jour de match | $15K |
| Sponsoring | $24K |
| Merchandising | $587K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $57K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $635K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Sep 2026 | $2.3M | $1.6M | $726K | $3.3M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $151K |
| Westside Builders | $136K |