| Droits TV | $3.8M |
| Bonus TV de Classement | $302K |
| Jour de match | $20K |
| Sponsoring | $53K |
| Merchandising | $719K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $45K |
| Amortissement Transferts | $77K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $450 |
| Entretien installations | $831K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.9M | $3.0M | $1.9M | $19.8M |
| Oct 2027 | $5.3M | $3.5M | $1.8M | $17.8M |
| Sep 2027 | $6.1M | $5.0M | $1.1M | $15.9M |
| Aug 2027 | $5.3M | $2.9M | $2.4M | $14.8M |
| Jul 2027 | $5.2M | $2.7M | $2.5M | $27.3M |
| Jun 2027 | $6.7M | $2.5M | $4.2M | $27.3M |
| May 2027 | $5.3M | $2.2M | $3.1M | $24.4M |
| Apr 2027 | $5.3M | $2.3M | $3.0M | $21.4M |
| Mar 2027 | $5.7M | $2.4M | $3.3M | $18.3M |
| Feb 2027 | $5.3M | $2.5M | $2.8M | $15.0M |
| Jan 2027 | $5.2M | $2.5M | $2.6M | $12.2M |
| Dec 2026 | $5.1M | $2.5M | $2.6M | $9.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $297K |
| Westside Builders | $336K |