| Droits TV | $701K |
| Bonus TV de Classement | $81K |
| Jour de match | $11K |
| Sponsoring | $8K |
| Merchandising | $69K |
| 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 | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $4K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $200K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $869K | $1.3M | $-446K | $-1.0M |
| Aug 2027 | $1.2M | $1.7M | $-549K | $-569K |
| Jul 2027 | $1.6M | $1.7M | $-98K | $-20K |
| Jun 2027 | $1.0M | $1.6M | $-545K | $78K |
| May 2027 | $1.2M | $1.7M | $-459K | $622K |
| Apr 2027 | $1.1M | $1.5M | $-413K | $1.1M |
| Mar 2027 | $1.2M | $1.5M | $-307K | $1.5M |
| Feb 2027 | $1.3M | $1.2M | $99K | $1.8M |
| Jan 2027 | $2.4M | $1.8M | $556K | $1.7M |
| Dec 2026 | $1.2M | $1.3M | $-74K | $1.1M |
| Nov 2026 | $1.2M | $1.3M | $-75K | $1.2M |
| Oct 2026 | $1.4M | $2.3M | $-871K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $91K |