| Droits TV | $2.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $223K |
| Sponsoring | $37K |
| Merchandising | $594K |
| Prime de Coupe | $196K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $105K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $42K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $25K |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $897K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.4M | $2.6M | $2.8M | $-5.8M |
| Oct 2027 | $5.0M | $2.4M | $2.6M | $-8.7M |
| Sep 2027 | $4.6M | $2.4M | $2.2M | $31.0M |
| Aug 2027 | $4.4M | $1.9M | $2.5M | $28.8M |
| Jul 2027 | $5.1M | $1.9M | $3.2M | $26.3M |
| Jun 2027 | $4.4M | $1.9M | $2.6M | $23.1M |
| May 2027 | $4.7M | $3.3M | $1.3M | $20.6M |
| Apr 2027 | $4.7M | $2.4M | $2.3M | $19.2M |
| Mar 2027 | $4.7M | $2.7M | $2.0M | $16.9M |
| Feb 2027 | $4.8M | $2.8M | $2.0M | $14.9M |
| Jan 2027 | $4.8M | $2.7M | $2.1M | $12.9M |
| Dec 2026 | $4.9M | $2.6M | $2.3M | $10.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $220K |
| Greenfield Foods | $223K |