| Droits TV | $233K |
| Bonus TV de Classement | $91K |
| Jour de match | $361K |
| Sponsoring | $94K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $33K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $42K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $581K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $2.4M | $2.6M | $-198K | $3.5M |
| Nov 2027 | $2.4M | $2.3M | $181K | $3.6M |
| Oct 2027 | $2.3M | $2.8M | $-454K | $3.4M |
| Sep 2027 | $3.1M | $3.2M | $-44K | $3.8M |
| Aug 2027 | $3.1M | $1.7M | $1.4M | $6.9M |
| Jul 2027 | $2.0M | $1.7M | $322K | $5.8M |
| Jun 2027 | $2.4M | $1.8M | $665K | $5.5M |
| May 2027 | $2.4M | $2.7M | $-284K | $4.8M |
| Apr 2027 | $2.2M | $2.5M | $-334K | $5.1M |
| Mar 2027 | $2.5M | $2.0M | $537K | $5.4M |
| Feb 2027 | $2.3M | $2.0M | $252K | $4.9M |
| Jan 2027 | $2.4M | $2.5M | $-124K | $4.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $577K |
| Local Dairy Co. | $548K |