| Droits TV | $2.7M |
| Bonus TV de Classement | $529K |
| Jour de match | $19K |
| Sponsoring | $45K |
| Merchandising | $365K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $898K |
| Salaires staff | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $645K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $3.7M | $1.6M | $2.1M | $3.8M |
| Jun 2027 | $3.7M | $1.8M | $1.9M | $1.7M |
| May 2027 | $3.9M | $2.6M | $1.3M | $-171K |
| Apr 2027 | $4.1M | $1.7M | $2.5M | $-1.5M |
| Mar 2027 | $3.8M | $1.8M | $1.9M | $-4.0M |
| Feb 2027 | $4.6M | $2.0M | $2.6M | $-5.9M |
| Jan 2027 | $3.8M | $1.2M | $2.5M | $11.8M |
| Dec 2026 | $3.5M | $1.2M | $2.3M | $9.2M |
| Nov 2026 | $3.6M | $1.2M | $2.3M | $7.0M |
| Oct 2026 | $3.6M | $2.5M | $1.1M | $4.6M |
| Sep 2026 | $3.6M | $1.1M | $2.5M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $1.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $271K |
| Greenfield Foods | $269K |