| Droits TV | $4.3M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $61K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $251K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $57K |
| Amortissement Transferts | $33K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $52K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $7.9M | $3.3M | $4.6M | $26.4M |
| Jul 2027 | $10.6M | $2.9M | $7.7M | $65.8M |
| Jun 2027 | $15.9M | $2.8M | $13.1M | $59.9M |
| May 2027 | $7.6M | $3.3M | $4.3M | $46.8M |
| Apr 2027 | $7.6M | $2.8M | $4.8M | $42.6M |
| Mar 2027 | $7.6M | $2.9M | $4.7M | $37.7M |
| Feb 2027 | $7.6M | $3.0M | $4.6M | $33.0M |
| Jan 2027 | $7.7M | $2.7M | $5.0M | $28.4M |
| Dec 2026 | $7.7M | $3.0M | $4.8M | $23.4M |
| Nov 2026 | $8.1M | $3.1M | $5.0M | $18.6M |
| Oct 2026 | $7.7M | $4.0M | $3.7M | $13.6M |
| Sep 2026 | $9.6M | $2.3M | $7.4M | $9.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $401K |
| Hometown Print | $335K |