| Droits TV | $206K |
| Bonus TV de Classement | $42K |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $741K |
| Salaires staff | $43K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $260K |
| Entretien installations | $306K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $1.4M | $1.4M | $-820 | $3.3M |
| Jul 2027 | $1.4M | $978K | $411K | $4.6M |
| Jun 2027 | $1.5M | $1.0M | $439K | $4.7M |
| May 2027 | $1.4M | $1.5M | $-40K | $4.3M |
| Apr 2027 | $1.5M | $1.1M | $339K | $4.3M |
| Mar 2027 | $1.4M | $1.1M | $340K | $4.0M |
| Feb 2027 | $1.5M | $1.1M | $426K | $3.6M |
| Jan 2027 | $1.6M | $1.5M | $53K | $3.2M |
| Dec 2026 | $1.6M | $1.1M | $523K | $3.2M |
| Nov 2026 | $1.6M | $1.1M | $533K | $2.6M |
| Oct 2026 | $1.6M | $2.2M | $-600K | $2.1M |
| Sep 2026 | $1.5M | $825K | $695K | $2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $586K |
| Greenfield Foods | $499K |