| Droits TV | $1.5M |
| Bonus TV de Classement | $708K |
| Jour de match | $42K |
| Sponsoring | $23K |
| Merchandising | $235K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $28K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $15K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $536K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.5M | $2.7M | $-170K | $-3.8M |
| Oct 2027 | $2.3M | $3.2M | $-871K | $-3.7M |
| Sep 2027 | $2.3M | $3.3M | $-983K | $-2.8M |
| Aug 2027 | $2.3M | $2.4M | $-81K | $-1.8M |
| Jul 2027 | $2.3M | $2.4M | $-90K | $-1.7M |
| Jun 2027 | $3.2M | $2.2M | $924K | $-1.7M |
| May 2027 | $2.3M | $4.0M | $-1.7M | $-2.6M |
| Apr 2027 | $2.3M | $1.9M | $369K | $-873K |
| Mar 2027 | $2.3M | $2.6M | $-277K | $-1.2M |
| Feb 2027 | $2.8M | $2.9M | $-121K | $-972K |
| Jan 2027 | $2.2M | $2.5M | $-341K | $-853K |
| Dec 2026 | $2.3M | $2.6M | $-280K | $-516K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $134K |
| Greenfield Foods | $143K |