| Droits TV | $2.9M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $129K |
| Sponsoring | $40K |
| Merchandising | $935K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $764K |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.7M | $1.9M | $3.8M | $53.7M |
| Oct 2027 | $5.6M | $2.1M | $3.6M | $50.0M |
| Sep 2027 | $6.0M | $3.4M | $2.6M | $46.4M |
| Aug 2027 | $5.6M | $2.0M | $3.6M | $43.8M |
| Jul 2027 | $5.7M | $2.0M | $3.7M | $40.2M |
| Jun 2027 | $5.7M | $2.0M | $3.7M | $36.5M |
| May 2027 | $5.6M | $2.0M | $3.6M | $32.8M |
| Apr 2027 | $5.6M | $2.0M | $3.6M | $29.3M |
| Mar 2027 | $5.6M | $2.0M | $3.7M | $25.7M |
| Feb 2027 | $4.0M | $1.7M | $2.3M | $22.0M |
| Jan 2027 | $7.6M | $1.7M | $5.9M | $19.7M |
| Dec 2026 | $4.9M | $1.7M | $3.2M | $13.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $220K |
| Greenfield Foods | $265K |