| Droits TV | $680K |
| Bonus TV de Classement | $164K |
| Jour de match | $0 |
| Sponsoring | $85K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $74K |
| Amortissement Transferts | $196K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $732K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $3.3M | $3.2M | $107K | $3.7M |
| Aug 2027 | $3.3M | $2.9M | $393K | $3.4M |
| Jul 2027 | $3.3M | $3.9M | $-579K | $2.9M |
| Jun 2027 | $4.1M | $2.6M | $1.5M | $3.2M |
| May 2027 | $3.4M | $3.3M | $152K | $11.1M |
| Apr 2027 | $3.6M | $2.9M | $636K | $11.0M |
| Mar 2027 | $3.5M | $2.8M | $757K | $10.3M |
| Feb 2027 | $3.7M | $2.9M | $735K | $9.6M |
| Jan 2027 | $3.8M | $3.1M | $667K | $8.8M |
| Dec 2026 | $3.8M | $2.5M | $1.3M | $8.2M |
| Nov 2026 | $4.0M | $2.5M | $1.5M | $6.9M |
| Oct 2026 | $4.1M | $2.2M | $1.9M | $5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $528K |
| Greenfield Foods | $487K |