| Droits TV | $2.1M |
| Bonus TV de Classement | $417K |
| Jour de match | $0 |
| Sponsoring | $26K |
| Merchandising | $345K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $38K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $575K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $2.8M | $1.7M | $1.1M | $15.4M |
| Jul 2027 | $2.9M | $1.5M | $1.4M | $14.2M |
| Jun 2027 | $3.4M | $1.5M | $1.9M | $12.8M |
| May 2027 | $2.8M | $1.7M | $1.1M | $10.8M |
| Apr 2027 | $2.8M | $1.5M | $1.4M | $9.7M |
| Mar 2027 | $2.8M | $1.5M | $1.3M | $8.3M |
| Feb 2027 | $2.9M | $1.5M | $1.4M | $7.1M |
| Jan 2027 | $2.8M | $1.5M | $1.3M | $5.7M |
| Dec 2026 | $2.5M | $1.5M | $1.0M | $4.4M |
| Nov 2026 | $2.5M | $1.6M | $898K | $3.3M |
| Oct 2026 | $2.6M | $2.5M | $134K | $2.4M |
| Sep 2026 | $2.6M | $1.3M | $1.3M | $2.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $155K |
| Greenfield Foods | $151K |