| Droits TV | $3.7M |
| Bonus TV de Classement | $202K |
| Jour de match | $29K |
| Sponsoring | $54K |
| Merchandising | $826K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $54K |
| Amortissement Transferts | $45K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $830K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $4.8M | $3.4M | $1.5M | $35.2M |
| Nov 2027 | $4.7M | $3.3M | $1.4M | $33.7M |
| Oct 2027 | $5.0M | $3.7M | $1.3M | $32.3M |
| Sep 2027 | $5.0M | $3.5M | $1.5M | $31.0M |
| Aug 2027 | $5.6M | $3.5M | $2.1M | $29.4M |
| Jul 2027 | $11.0M | $2.9M | $8.2M | $34.5M |
| Jun 2027 | $5.4M | $2.8M | $2.7M | $28.1M |
| May 2027 | $5.4M | $2.8M | $2.6M | $25.5M |
| Apr 2027 | $5.3M | $2.8M | $2.5M | $22.9M |
| Mar 2027 | $5.4M | $2.8M | $2.6M | $20.4M |
| Feb 2027 | $5.3M | $2.7M | $2.7M | $17.8M |
| Jan 2027 | $5.8M | $3.0M | $2.8M | $15.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $351K |
| Westside Builders | $296K |