| Droits TV | $2.4M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $39K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $33K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $5.7M | $3.7M | $2.0M | $39.3M |
| Aug 2027 | $5.7M | $2.3M | $3.4M | $37.4M |
| Jul 2027 | $6.7M | $2.3M | $4.4M | $34.0M |
| Jun 2027 | $5.0M | $2.4M | $2.6M | $29.6M |
| May 2027 | $5.6M | $2.6M | $3.0M | $26.9M |
| Apr 2027 | $6.2M | $2.8M | $3.4M | $23.9M |
| Mar 2027 | $5.4M | $2.8M | $2.6M | $20.5M |
| Feb 2027 | $5.8M | $3.0M | $2.7M | $17.9M |
| Jan 2027 | $6.1M | $2.9M | $3.2M | $15.2M |
| Dec 2026 | $5.9M | $2.8M | $3.1M | $12.0M |
| Nov 2026 | $5.7M | $3.2M | $2.6M | $8.9M |
| Oct 2026 | $5.0M | $5.0M | $47K | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $219K |
| Westside Builders | $248K |