| Droits TV | $3.1M |
| Bonus TV de Classement | $376K |
| Jour de match | $5K |
| Sponsoring | $51K |
| Merchandising | $416K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $45K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $696K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.0M | $2.7M | $1.2M | $8.8M |
| Jan 2027 | $4.3M | $3.0M | $1.3M | $7.6M |
| Dec 2026 | $4.5M | $2.6M | $1.8M | $6.2M |
| Nov 2026 | $3.9M | $2.7M | $1.3M | $4.4M |
| Oct 2026 | $4.3M | $5.0M | $-692K | $3.1M |
| Sep 2026 | $4.4M | $2.1M | $2.3M | $3.8M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $332K |
| Westside Builders | $276K |