| Droits TV | $3.1M |
| Bonus TV de Classement | $409K |
| Jour de match | $0 |
| Sponsoring | $48K |
| Merchandising | $599K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $47K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $769K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.1M | $2.6M | $1.5M | $10.2M |
| Jan 2027 | $4.2M | $2.4M | $1.8M | $8.6M |
| Dec 2026 | $4.6M | $2.7M | $1.9M | $6.8M |
| Nov 2026 | $4.2M | $2.7M | $1.5M | $5.0M |
| Oct 2026 | $4.4M | $4.5M | $-68K | $3.5M |
| Sep 2026 | $4.2M | $1.9M | $2.3M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $301K |
| Westside Builders | $281K |