| Droits TV | $736K |
| Bonus TV de Classement | $181K |
| Jour de match | $329K |
| Sponsoring | $96K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $244K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $58K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $788K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.1M | $2.6M | $1.5M | $9.4M |
| Jan 2027 | $4.0M | $2.4M | $1.6M | $7.9M |
| Dec 2026 | $3.9M | $2.3M | $1.6M | $6.3M |
| Nov 2026 | $4.0M | $2.4M | $1.6M | $4.8M |
| Oct 2026 | $4.5M | $4.5M | $-36K | $3.2M |
| Sep 2026 | $3.5M | $2.2M | $1.3M | $3.2M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $527K |
| Westside Builders | $626K |