| Droits TV | $3.7M |
| Bonus TV de Classement | $432K |
| Jour de match | $86K |
| Sponsoring | $60K |
| Merchandising | $944K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $48K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $49K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $250K |
| Entretien installations | $936K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $5.2M | $3.1M | $2.1M | $25.7M |
| Aug 2027 | $5.3M | $2.8M | $2.5M | $23.7M |
| Jul 2027 | $4.9M | $2.7M | $2.2M | $21.4M |
| Jun 2027 | $4.8M | $2.9M | $1.9M | $19.2M |
| May 2027 | $4.7M | $2.7M | $2.0M | $17.2M |
| Apr 2027 | $5.1M | $2.2M | $2.9M | $25.5M |
| Mar 2027 | $5.1M | $2.1M | $3.0M | $24.2M |
| Feb 2027 | $5.2M | $2.1M | $3.1M | $21.6M |
| Jan 2027 | $5.3M | $2.1M | $3.2M | $18.5M |
| Dec 2026 | $6.6M | $2.1M | $4.5M | $15.2M |
| Nov 2026 | $5.4M | $2.5M | $2.9M | $10.8M |
| Oct 2026 | $5.5M | $3.4M | $2.0M | $7.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $361K |
| Greenfield Foods | $359K |