| Droits TV | $219K |
| Bonus TV de Classement | $0 |
| Jour de match | $5K |
| Sponsoring | $104K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $26K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $790K |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $410K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2027 | $1.5M | $1.3M | $211K | $942K |
| Feb 2027 | $1.8M | $1.4M | $416K | $731K |
| Jan 2027 | $1.6M | $1.5M | $87K | $314K |
| Dec 2026 | $1.6M | $1.3M | $331K | $236K |
| Nov 2026 | $1.7M | $1.3M | $326K | $-95K |
| Oct 2026 | $1.7M | $3.4M | $-1.7M | $-421K |
| Sep 2026 | $1.7M | $1.1M | $634K | $1.3M |
| Aug 2026 | $0 | $0 | $0 | $691K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $635K |
| Westside Builders | $618K |