| Droits TV | $533K |
| Bonus TV de Classement | $120K |
| Jour de match | $8K |
| Sponsoring | $70K |
| Merchandising | $339K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $709K |
| Salaires staff | $41K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $336K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $1.1M | $1.1M | $-16K | $4.6M |
| Feb 2027 | $1.1M | $1.0M | $101K | $4.6M |
| Jan 2027 | $4.5M | $1.2M | $3.4M | $4.5M |
| Dec 2026 | $1.2M | $1.2M | $-7K | $1.1M |
| Nov 2026 | $1.2M | $1.2M | $815 | $1.1M |
| Oct 2026 | $1.2M | $1.2M | $11K | $1.1M |
| Sep 2026 | $1.2M | $585K | $605K | $1.1M |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $421K |
| Local Dairy Co. | $421K |