| Droits TV | $874K |
| Bonus TV de Classement | $204K |
| Jour de match | $427K |
| Sponsoring | $107K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $57K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $860K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $4.3M | $3.1M | $1.2M | $4.3M |
| Aug 2027 | $4.2M | $3.2M | $1.0M | $3.1M |
| Jul 2027 | $4.3M | $2.9M | $1.4M | $2.1M |
| Jun 2027 | $4.2M | $3.3M | $873K | $656K |
| May 2027 | $4.0M | $2.7M | $1.3M | $-217K |
| Apr 2027 | $4.0M | $2.5M | $1.5M | $15.5M |
| Mar 2027 | $4.0M | $2.5M | $1.5M | $14.0M |
| Feb 2027 | $4.1M | $2.5M | $1.6M | $12.5M |
| Jan 2027 | $6.9M | $2.8M | $4.0M | $10.9M |
| Dec 2026 | $4.2M | $2.5M | $1.7M | $6.9M |
| Nov 2026 | $4.3M | $2.4M | $1.9M | $5.2M |
| Oct 2026 | $4.5M | $4.9M | $-367K | $3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $612K |
| Westside Builders | $675K |