| Droits TV | $514K |
| Bonus TV de Classement | $250K |
| Jour de match | $41K |
| Sponsoring | $55K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $21K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $490K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $2.1M | $2.6M | $-438K | $1.5M |
| Mar 2027 | $2.5M | $3.5M | $-1.0M | $1.9M |
| Feb 2027 | $2.2M | $3.1M | $-869K | $2.9M |
| Jan 2027 | $2.2M | $2.9M | $-691K | $3.8M |
| Dec 2026 | $2.2M | $3.1M | $-881K | $4.5M |
| Nov 2026 | $2.2M | $3.1M | $-899K | $5.4M |
| Oct 2026 | $2.3M | $7.3M | $-5.1M | $6.3M |
| Sep 2026 | $2.1M | $2.2M | $-98K | $11.3M |
| Aug 2026 | $0 | $0 | $0 | $11.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $312K |
| Westside Builders | $346K |