| Droits TV | $2.5M |
| Bonus TV de Classement | $497K |
| Jour de match | $65K |
| Sponsoring | $37K |
| Merchandising | $686K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $600 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $48K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $724K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $3.8M | $2.5M | $1.3M | $3.6M |
| Dec 2026 | $3.7M | $2.6M | $1.1M | $2.3M |
| Nov 2026 | $3.7M | $2.6M | $1.1M | $1.2M |
| Oct 2026 | $3.8M | $6.9M | $-3.1M | $61K |
| Sep 2026 | $3.6M | $1.9M | $1.6M | $3.2M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $232K |
| Westside Builders | $217K |