| Droits TV | $229K |
| Bonus TV de Classement | $99K |
| Jour de match | $56K |
| Sponsoring | $84K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $404K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.6M | $1.6M | $18K | $3.0M |
| Oct 2027 | $1.7M | $1.9M | $-186K | $3.0M |
| Sep 2027 | $1.5M | $1.9M | $-370K | $3.2M |
| Aug 2027 | $2.2M | $1.4M | $875K | $3.5M |
| Jul 2027 | $1.5M | $1.3M | $232K | $2.7M |
| Jun 2027 | $1.7M | $1.3M | $365K | $2.4M |
| May 2027 | $1.7M | $1.8M | $-115K | $2.1M |
| Apr 2027 | $1.7M | $1.6M | $89K | $2.2M |
| Mar 2027 | $1.7M | $1.7M | $79K | $2.1M |
| Feb 2027 | $1.7M | $1.7M | $50K | $2.0M |
| Jan 2027 | $1.7M | $1.4M | $339K | $2.0M |
| Dec 2026 | $1.8M | $1.4M | $358K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $512K |
| Local Dairy Co. | $501K |