| Droits TV | $2.0M |
| Bonus TV de Classement | $448K |
| Jour de match | $69K |
| Sponsoring | $31K |
| Merchandising | $996K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $168K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $60K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $761K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $3.7M | $2.2M | $1.6M | $12.0M |
| Jan 2027 | $3.8M | $2.2M | $1.6M | $10.4M |
| Dec 2026 | $3.5M | $2.0M | $1.4M | $8.8M |
| Nov 2026 | $3.8M | $2.3M | $1.5M | $7.4M |
| Oct 2026 | $4.1M | $4.3M | $-127K | $5.9M |
| Sep 2026 | $3.9M | $1.8M | $2.2M | $6.0M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $180K |
| Westside Builders | $192K |