| Droits TV | $986K |
| Bonus TV de Classement | $197K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $291K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $51K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $12K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $437K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $1.5M | $2.0M | $-508K | $-2.8M |
| Jan 2027 | $1.5M | $2.0M | $-488K | $-2.3M |
| Dec 2026 | $1.6M | $1.8M | $-141K | $-1.8M |
| Nov 2026 | $1.6M | $1.8M | $-185K | $-1.7M |
| Oct 2026 | $2.1M | $5.0M | $-2.9M | $-1.5M |
| Sep 2026 | $1.6M | $2.0M | $-453K | $1.5M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $102K |
| Westside Builders | $97K |