| Droits TV | $2.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $255K |
| Sponsoring | $38K |
| Merchandising | $341K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $29K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $714K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $4.3M | $1.9M | $2.3M | $21.7M |
| Nov 2027 | $4.3M | $1.9M | $2.4M | $19.4M |
| Oct 2027 | $3.7M | $1.9M | $1.9M | $16.9M |
| Sep 2027 | $3.7M | $2.5M | $1.2M | $27.3M |
| Aug 2027 | $3.9M | $1.4M | $2.5M | $26.1M |
| Jul 2027 | $4.1M | $1.4M | $2.7M | $23.7M |
| Jun 2027 | $3.7M | $1.4M | $2.3M | $21.0M |
| May 2027 | $3.9M | $2.1M | $1.8M | $18.7M |
| Apr 2027 | $4.1M | $1.7M | $2.4M | $16.9M |
| Mar 2027 | $4.2M | $1.8M | $2.3M | $14.5M |
| Feb 2027 | $5.0M | $2.0M | $3.0M | $12.1M |
| Jan 2027 | $3.8M | $1.9M | $1.9M | $9.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $221K |
| Westside Builders | $233K |