| Droits TV | $4.0M |
| Bonus TV de Classement | $777K |
| Jour de match | $7K |
| Sponsoring | $53K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $41K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $30K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $83K |
| Entretien installations | $999K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $6.2M | $3.4M | $2.8M | $38.1M |
| Oct 2027 | $6.1M | $3.9M | $2.2M | $35.3M |
| Sep 2027 | $5.7M | $4.9M | $778K | $33.1M |
| Aug 2027 | $8.0M | $3.1M | $4.9M | $32.6M |
| Jul 2027 | $6.9M | $3.5M | $3.4M | $27.7M |
| Jun 2027 | $7.9M | $3.3M | $4.7M | $25.9M |
| May 2027 | $5.8M | $3.5M | $2.3M | $21.3M |
| Apr 2027 | $5.7M | $5.0M | $647K | $19.0M |
| Mar 2027 | $5.8M | $3.4M | $2.4M | $18.3M |
| Feb 2027 | $6.1M | $3.6M | $2.5M | $15.9M |
| Jan 2027 | $6.0M | $3.5M | $2.5M | $13.4M |
| Dec 2026 | $5.8M | $3.5M | $2.3M | $10.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $349K |
| Westside Builders | $291K |