| Droits TV | $3.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $9K |
| Sponsoring | $48K |
| Merchandising | $800K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $48K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $69K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $5.9M | $4.2M | $1.8M | $24.7M |
| Nov 2027 | $6.0M | $3.8M | $2.2M | $22.9M |
| Oct 2027 | $5.6M | $3.9M | $1.8M | $20.7M |
| Sep 2027 | $5.5M | $4.2M | $1.3M | $18.9M |
| Aug 2027 | $6.1M | $3.3M | $2.9M | $17.7M |
| Jul 2027 | $7.5M | $3.0M | $4.5M | $32.6M |
| Jun 2027 | $9.4M | $3.6M | $5.8M | $28.1M |
| May 2027 | $5.9M | $3.9M | $2.0M | $22.2M |
| Apr 2027 | $5.9M | $3.0M | $3.0M | $20.2M |
| Mar 2027 | $6.0M | $3.3M | $2.7M | $17.2M |
| Feb 2027 | $5.9M | $3.8M | $2.1M | $14.6M |
| Jan 2027 | $6.0M | $3.8M | $2.2M | $12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $267K |
| Local Dairy Co. | $313K |