| Droits TV | $4.2M |
| Bonus TV de Classement | $169K |
| Jour de match | $17K |
| Sponsoring | $61K |
| Merchandising | $902K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $26K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $40K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $94K |
| Indemnités de Prêt (Dépense) | $61K |
| Entretien installations | $898K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $8.1M | $5.7M | $2.4M | $-18.8M |
| Aug 2027 | $3.2M | $2.5M | $703K | $-21.2M |
| Jul 2027 | $6.4M | $2.2M | $4.3M | $2.3M |
| Jun 2027 | $1.4M | $2.3M | $-918K | $-1.1M |
| May 2027 | $1.4M | $2.9M | $-1.5M | $-183K |
| Apr 2027 | $1.4M | $2.5M | $-1.0M | $1.3M |
| Mar 2027 | $2.0M | $4.1M | $-2.0M | $2.3M |
| Feb 2027 | $2.3M | $3.1M | $-826K | $5.8M |
| Jan 2027 | $1.5M | $3.0M | $-1.5M | $6.7M |
| Dec 2026 | $1.4M | $3.1M | $-1.6M | $8.1M |
| Nov 2026 | $1.4M | $3.4M | $-2.0M | $9.8M |
| Oct 2026 | $2.2M | $11.0M | $-8.8M | $11.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $399K |
| Westside Builders | $330K |