| Droits TV | $2.3M |
| Bonus TV de Classement | $624K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $834K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $47K |
| Amortissement Transferts | $72K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $715K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.8M | $2.4M | $1.4M | $1.7M |
| Jul 2027 | $4.6M | $2.1M | $2.5M | $13.6M |
| Jun 2027 | $5.1M | $2.3M | $2.8M | $13.0M |
| May 2027 | $3.8M | $2.9M | $881K | $10.1M |
| Apr 2027 | $3.8M | $2.2M | $1.6M | $9.2M |
| Mar 2027 | $3.8M | $2.6M | $1.2M | $7.6M |
| Feb 2027 | $4.1M | $2.4M | $1.7M | $6.3M |
| Jan 2027 | $3.8M | $2.7M | $1.1M | $4.6M |
| Dec 2026 | $3.9M | $2.8M | $1.1M | $3.5M |
| Nov 2026 | $3.8M | $3.1M | $714K | $2.4M |
| Oct 2026 | $3.8M | $5.7M | $-1.9M | $1.6M |
| Sep 2026 | $5.5M | $2.3M | $3.2M | $3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $214K |
| Local Dairy Co. | $209K |