| Droits TV | $585K |
| Bonus TV de Classement | $334K |
| Jour de match | $113K |
| Sponsoring | $8K |
| Merchandising | $108K |
| 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 | $40K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $7K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $372K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.1M | $1.5M | $-326K | $-2.1M |
| Jul 2027 | $1.2M | $1.3M | $-73K | $-1.8M |
| Jun 2027 | $1.1M | $1.5M | $-339K | $-1.7M |
| May 2027 | $1.0M | $1.3M | $-241K | $-1.4M |
| Apr 2027 | $1.1M | $1.5M | $-371K | $-1.2M |
| Mar 2027 | $911K | $1.3M | $-397K | $-799K |
| Feb 2027 | $937K | $919K | $18K | $-401K |
| Jan 2027 | $913K | $917K | $-5K | $-419K |
| Dec 2026 | $995K | $903K | $92K | $-415K |
| Nov 2026 | $1.0M | $917K | $107K | $-507K |
| Oct 2026 | $1.2M | $3.1M | $-1.9M | $-614K |
| Sep 2026 | $1.2M | $1.5M | $-234K | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $51K |
| Greenfield Foods | $43K |