| Droits TV | $601K |
| Bonus TV de Classement | $140K |
| Jour de match | $3K |
| Sponsoring | $82K |
| Merchandising | $664K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.6M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $835K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.1M | $2.3M | $2.7M | $43.9M |
| Jul 2027 | $5.1M | $2.7M | $2.4M | $41.2M |
| Jun 2027 | $5.2M | $2.4M | $2.7M | $38.8M |
| May 2027 | $5.2M | $2.4M | $2.8M | $36.1M |
| Apr 2027 | $5.2M | $2.4M | $2.8M | $33.3M |
| Mar 2027 | $9.4M | $2.8M | $6.6M | $30.5M |
| Feb 2027 | $5.9M | $2.1M | $3.8M | $25.9M |
| Jan 2027 | $8.3M | $2.1M | $6.2M | $22.0M |
| Dec 2026 | $6.2M | $2.1M | $4.0M | $15.8M |
| Nov 2026 | $6.2M | $2.1M | $4.1M | $11.8M |
| Oct 2026 | $6.3M | $3.5M | $2.8M | $7.7M |
| Sep 2026 | $6.7M | $2.5M | $4.2M | $5.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $523K |
| Local Dairy Co. | $460K |