| Droits TV | $2.4M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $289K |
| Sponsoring | $38K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $36K |
| Amortissement Transferts | $32K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.2M | $2.7M | $2.5M | $43.0M |
| Oct 2027 | $5.0M | $2.8M | $2.2M | $40.5M |
| Sep 2027 | $5.4M | $2.7M | $2.7M | $38.3M |
| Aug 2027 | $5.0M | $2.5M | $2.6M | $35.6M |
| Jul 2027 | $5.6M | $2.8M | $2.8M | $33.0M |
| Jun 2027 | $7.2M | $2.4M | $4.8M | $30.8M |
| May 2027 | $4.9M | $2.9M | $2.0M | $26.0M |
| Apr 2027 | $5.2M | $3.0M | $2.2M | $24.0M |
| Mar 2027 | $5.3M | $3.1M | $2.3M | $21.8M |
| Feb 2027 | $5.7M | $3.0M | $2.7M | $19.5M |
| Jan 2027 | $5.7M | $2.6M | $3.1M | $17.6M |
| Dec 2026 | $5.4M | $2.7M | $2.7M | $14.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $222K |
| Westside Builders | $232K |