| Droits TV | $472K |
| Bonus TV de Classement | $112K |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $895K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $48K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $455K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.5M | $2.1M | $-534K | $-1.1M |
| Jul 2027 | $1.5M | $1.6M | $-14K | $670K |
| Jun 2027 | $1.7M | $1.6M | $64K | $1.6M |
| May 2027 | $1.6M | $1.9M | $-328K | $1.5M |
| Apr 2027 | $1.6M | $3.4M | $-1.7M | $1.8M |
| Mar 2027 | $1.7M | $1.4M | $248K | $3.5M |
| Feb 2027 | $1.7M | $1.8M | $-144K | $5.4M |
| Jan 2027 | $1.8M | $1.5M | $298K | $5.5M |
| Dec 2026 | $1.8M | $1.4M | $378K | $5.2M |
| Nov 2026 | $1.7M | $1.4M | $281K | $4.9M |
| Oct 2026 | $1.8M | $2.0M | $-202K | $4.6M |
| Sep 2026 | $1.9M | $1.1M | $773K | $4.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $304K |
| Greenfield Foods | $365K |