| Droits TV | $752K |
| Bonus TV de Classement | $231K |
| Jour de match | $6K |
| Sponsoring | $8K |
| Merchandising | $66K |
| 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 | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $223K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.1M | $1.7M | $-683K | $-1.9M |
| Jul 2027 | $1.2M | $1.8M | $-667K | $-1.2M |
| Jun 2027 | $909K | $1.6M | $-687K | $-532K |
| May 2027 | $856K | $1.6M | $-705K | $154K |
| Apr 2027 | $1.1M | $1.5M | $-421K | $859K |
| Mar 2027 | $1.1M | $1.5M | $-414K | $1.3M |
| Feb 2027 | $1.2M | $1.2M | $10K | $1.7M |
| Jan 2027 | $2.3M | $1.8M | $502K | $1.7M |
| Dec 2026 | $1.2M | $1.3M | $-120K | $1.2M |
| Nov 2026 | $1.2M | $1.3M | $-126K | $1.3M |
| Oct 2026 | $1.2M | $2.2M | $-945K | $1.4M |
| Sep 2026 | $3.2M | $1.4M | $1.9M | $2.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $101K |