| Droits TV | $4.0M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $49K |
| Sponsoring | $50K |
| Merchandising | $967K |
| Prime de Coupe | $287K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $46K |
| Amortissement Transferts | $44K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $6.8M | $4.4M | $2.4M | $10.0M |
| Nov 2027 | $6.4M | $4.3M | $2.0M | $7.5M |
| Oct 2027 | $6.7M | $5.1M | $1.6M | $5.5M |
| Sep 2027 | $5.8M | $5.3M | $514K | $3.9M |
| Aug 2027 | $6.2M | $3.8M | $2.4M | $3.3M |
| Jul 2027 | $6.2M | $3.5M | $2.6M | $27.2M |
| Jun 2027 | $8.9M | $4.5M | $4.4M | $24.6M |
| May 2027 | $6.1M | $3.9M | $2.2M | $20.1M |
| Apr 2027 | $6.0M | $4.2M | $1.8M | $17.9M |
| Mar 2027 | $8.1M | $3.6M | $4.5M | $16.1M |
| Feb 2027 | $6.3M | $3.8M | $2.5M | $12.6M |
| Jan 2027 | $6.0M | $3.9M | $2.2M | $10.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $295K |
| Local Dairy Co. | $311K |