| Droits TV | $2.1M |
| Bonus TV de Classement | $928K |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $313K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $40K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $92K |
| Entretien installations | $685K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2027 | $3.4M | $2.1M | $1.2M | $17.2M |
| Apr 2027 | $3.6M | $1.5M | $2.1M | $16.0M |
| Mar 2027 | $3.9M | $1.5M | $2.4M | $13.9M |
| Feb 2027 | $3.4M | $1.5M | $1.9M | $12.6M |
| Jan 2027 | $3.4M | $1.4M | $1.9M | $10.6M |
| Dec 2026 | $3.3M | $1.4M | $1.9M | $8.7M |
| Nov 2026 | $3.3M | $1.4M | $1.9M | $6.8M |
| Oct 2026 | $3.6M | $2.7M | $959K | $5.0M |
| Sep 2026 | $4.6M | $1.6M | $3.0M | $4.0M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $185K |
| Westside Builders | $167K |