| Droits TV | $5.4M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $1K |
| Sponsoring | $80K |
| Merchandising | $728K |
| 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 | $35K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $7.6M | $2.4M | $5.2M | $23.9M |
| Jun 2027 | $7.4M | $2.4M | $5.0M | $18.8M |
| May 2027 | $8.3M | $2.8M | $5.5M | $13.8M |
| Apr 2027 | $9.4M | $2.8M | $6.6M | $8.3M |
| Mar 2027 | $1.8M | $1.7M | $119K | $1.7M |
| Feb 2027 | $1.8M | $1.4M | $452K | $1.9M |
| Jan 2027 | $3.2M | $1.5M | $1.7M | $1.5M |
| Dec 2026 | $1.5M | $1.4M | $92K | $-220K |
| Nov 2026 | $1.5M | $1.4M | $116K | $-312K |
| Oct 2026 | $1.5M | $2.7M | $-1.1M | $-428K |
| Sep 2026 | $1.7M | $1.5M | $199K | $707K |
| Aug 2026 | $0 | $0 | $0 | $508K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $476K |
| Greenfield Foods | $484K |