| Droits TV | $234K |
| Bonus TV de Classement | $124K |
| Jour de match | $1.3M |
| Sponsoring | $97K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $38K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $764K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.8M | $3.2M | $539K | $1.8M |
| Oct 2027 | $2.9M | $3.6M | $-687K | $1.2M |
| Sep 2027 | $2.4M | $3.5M | $-1.1M | $1.9M |
| Aug 2027 | $2.4M | $2.6M | $-249K | $3.0M |
| Jul 2027 | $4.0M | $2.5M | $1.6M | $3.2M |
| Jun 2027 | $3.9M | $2.8M | $1.1M | $1.6M |
| May 2027 | $2.9M | $3.6M | $-727K | $519K |
| Apr 2027 | $2.7M | $2.9M | $-149K | $1.2M |
| Mar 2027 | $3.0M | $2.8M | $220K | $1.4M |
| Feb 2027 | $3.4M | $3.2M | $196K | $1.1M |
| Jan 2027 | $2.9M | $2.9M | $575 | $1.3M |
| Dec 2026 | $3.4M | $3.1M | $351K | $1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $598K |
| Local Dairy Co. | $561K |