| Droits TV | $877K |
| Bonus TV de Classement | $51K |
| Jour de match | $0 |
| Sponsoring | $105K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $71K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $752K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.7M | $2.0M | $1.7M | $13.6M |
| Jan 2027 | $5.0M | $2.0M | $3.0M | $11.9M |
| Dec 2026 | $3.8M | $2.0M | $1.8M | $8.9M |
| Nov 2026 | $3.8M | $1.8M | $2.0M | $7.1M |
| Oct 2026 | $4.2M | $3.2M | $971K | $5.0M |
| Sep 2026 | $4.0M | $1.9M | $2.1M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $686K |
| Westside Builders | $569K |