| Droits TV | $204K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $966K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2.7M |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $726K |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $321K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.0M | $1.1M | $2.9M | $3.2M |
| Jul 2027 | $1.3M | $1.1M | $272K | $802K |
| Jun 2027 | $1.4M | $1.2M | $146K | $530K |
| May 2027 | $1.4M | $1.7M | $-341K | $384K |
| Apr 2027 | $1.4M | $1.4M | $68K | $725K |
| Mar 2027 | $1.4M | $1.4M | $56K | $688K |
| Feb 2027 | $1.5M | $1.4M | $126K | $632K |
| Jan 2027 | $1.5M | $1.5M | $-13K | $506K |
| Dec 2026 | $1.6M | $1.4M | $184K | $519K |
| Nov 2026 | $1.6M | $1.5M | $116K | $335K |
| Oct 2026 | $1.6M | $3.0M | $-1.4M | $219K |
| Sep 2026 | $1.6M | $918K | $689K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $523K |
| Westside Builders | $563K |