| Droits TV | $2.6M |
| Bonus TV de Classement | $643K |
| Jour de match | $99K |
| Sponsoring | $3K |
| Merchandising | $295K |
| Prime de Coupe | $196K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $918K |
| Salaires staff | $16K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $588K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.8M | $1.5M | $2.3M | $42.2M |
| Oct 2027 | $4.1M | $1.3M | $2.8M | $39.9M |
| Sep 2027 | $4.3M | $1.2M | $3.1M | $41.1M |
| Aug 2027 | $4.5M | $1.2M | $3.3M | $38.4M |
| Jul 2027 | $5.2M | $1.2M | $4.0M | $35.1M |
| Jun 2027 | $4.2M | $1.2M | $3.1M | $31.2M |
| May 2027 | $4.4M | $1.2M | $3.2M | $28.1M |
| Apr 2027 | $4.5M | $1.4M | $3.1M | $24.9M |
| Mar 2027 | $4.5M | $1.3M | $3.1M | $21.8M |
| Feb 2027 | $4.5M | $1.4M | $3.0M | $18.7M |
| Jan 2027 | $4.8M | $1.3M | $3.6M | $15.8M |
| Dec 2026 | $4.1M | $1.2M | $2.9M | $12.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $40K |