| Droits TV | $1.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $43K |
| Sponsoring | $18K |
| Merchandising | $169K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $900K |
| Salaires staff | $43K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $374K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $1.5M | $1.3M | $144K | $5.2M |
| Aug 2027 | $1.5M | $1.4M | $90K | $5.2M |
| Jul 2027 | $1.6M | $1.4M | $162K | $5.1M |
| Jun 2027 | $1.6M | $1.5M | $76K | $4.9M |
| May 2027 | $1.6M | $1.5M | $78K | $4.9M |
| Apr 2027 | $1.7M | $1.4M | $309K | $4.8M |
| Mar 2027 | $1.7M | $1.2M | $514K | $4.5M |
| Feb 2027 | $1.6M | $1.1M | $524K | $4.0M |
| Jan 2027 | $1.7M | $1.1M | $557K | $3.4M |
| Dec 2026 | $1.8M | $1.2M | $665K | $2.9M |
| Nov 2026 | $1.7M | $1.2M | $514K | $2.2M |
| Oct 2026 | $1.7M | $2.0M | $-346K | $1.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $115K |
| Local Dairy Co. | $97K |