| Droits TV | $3.7M |
| Bonus TV de Classement | $436K |
| Jour de match | $11K |
| Sponsoring | $50K |
| Merchandising | $1.0M |
| Prime de Coupe | $273K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $46K |
| Amortissement Transferts | $148K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $975K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.5M | $3.2M | $2.3M | $24.9M |
| Oct 2027 | $5.0M | $4.0M | $946K | $22.5M |
| Sept 2027 | $5.9M | $3.5M | $2.3M | $21.4M |
| Août 2027 | $9.6M | $2.8M | $6.8M | $19.5M |
| Juil 2027 | $5.5M | $2.5M | $3.0M | $31.1M |
| Juin 2027 | $7.0M | $2.4M | $4.6M | $29.8M |
| Mai 2027 | $5.6M | $3.1M | $2.5M | $25.1M |
| Avr 2027 | $5.8M | $2.5M | $3.3M | $22.6M |
| Mars 2027 | $5.5M | $2.5M | $3.0M | $19.3M |
| Févr 2027 | $5.7M | $2.5M | $3.1M | $17.5M |
| Janv 2027 | $5.6M | $2.8M | $2.9M | $14.6M |
| Déc 2026 | $5.2M | $2.4M | $2.8M | $11.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $302K |
| Westside Builders | $295K |