| Droits TV | $2.2M |
| Bonus TV de Classement | $254K |
| Jour de match | $74K |
| Sponsoring | $27K |
| Merchandising | $834K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $57K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $96K |
| Entretien installations | $694K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.3M | $2.1M | $1.3M | $12.9M |
| Jan 2027 | $3.8M | $2.0M | $1.8M | $11.9M |
| Dec 2026 | $3.5M | $1.9M | $1.6M | $10.1M |
| Nov 2026 | $3.3M | $1.9M | $1.4M | $8.6M |
| Oct 2026 | $3.6M | $3.3M | $303K | $7.2M |
| Sep 2026 | $4.2M | $1.2M | $2.9M | $6.9M |
| Aug 2026 | $0 | $0 | $0 | $4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $165K |
| Westside Builders | $164K |