| Droits TV | $1.3M |
| Bonus TV de Classement | $57K |
| Jour de match | $44K |
| Sponsoring | $20K |
| Merchandising | $260K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $714K |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $472K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.7M | $1.2M | $461K | $15.5M |
| Oct 2027 | $1.7M | $1.6M | $71K | $15.0M |
| Sep 2027 | $1.7M | $1.4M | $260K | $14.9M |
| Aug 2027 | $1.7M | $1.4M | $332K | $14.7M |
| Jul 2027 | $2.9M | $1.4M | $1.5M | $14.3M |
| Jun 2027 | $1.7M | $1.4M | $302K | $12.9M |
| May 2027 | $1.9M | $1.5M | $421K | $12.6M |
| Apr 2027 | $2.5M | $1.5M | $1.0M | $12.2M |
| Mar 2027 | $2.2M | $1.2M | $963K | $11.1M |
| Feb 2027 | $2.2M | $1.2M | $988K | $10.2M |
| Jan 2027 | $2.2M | $1.2M | $966K | $9.2M |
| Dec 2026 | $2.5M | $1.1M | $1.4M | $8.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $132K |
| Greenfield Foods | $103K |