| Droits TV | $2.1M |
| Bonus TV de Classement | $167K |
| Jour de match | $7K |
| Sponsoring | $30K |
| Merchandising | $400K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $49K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $597K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $2.7M | $2.0M | $753K | $4.9M |
| Dec 2026 | $2.8M | $1.9M | $981K | $4.2M |
| Nov 2026 | $2.7M | $1.8M | $809K | $3.2M |
| Oct 2026 | $2.8M | $3.0M | $-179K | $2.4M |
| Sep 2026 | $2.8M | $1.2M | $1.6M | $2.6M |
| Aug 2026 | $0 | $0 | $0 | $1.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $197K |
| Westside Builders | $162K |