| Droits TV | $1.0M |
| Bonus TV de Classement | $460K |
| Jour de match | $0 |
| Sponsoring | $15K |
| Merchandising | $405K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $38K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $370K |
| Entretien installations | $542K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.6M | $2.1M | $557K | $3.9M |
| Jul 2027 | $4.2M | $1.7M | $2.5M | $3.3M |
| Jun 2027 | $3.9M | $1.8M | $2.1M | $1.0M |
| May 2027 | $1.8M | $1.9M | $-96K | $-1.1M |
| Apr 2027 | $1.8M | $1.7M | $115K | $-1.0M |
| Mar 2027 | $2.1M | $1.8M | $349K | $-1.1M |
| Feb 2027 | $2.0M | $1.7M | $266K | $-1.5M |
| Jan 2027 | $1.9M | $2.1M | $-156K | $-1.7M |
| Dec 2026 | $1.9M | $2.1M | $-142K | $-1.6M |
| Nov 2026 | $1.9M | $2.1M | $-248K | $-1.4M |
| Oct 2026 | $1.8M | $4.8M | $-3.0M | $-1.2M |
| Sep 2026 | $2.0M | $1.7M | $318K | $1.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $97K |
| Westside Builders | $80K |