| Droits TV | $419K |
| Bonus TV de Classement | $70K |
| Jour de match | $23K |
| Sponsoring | $5K |
| Merchandising | $252K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $754K |
| Salaires staff | $23K |
| Amortissement Transferts | $291 |
| Intérêts de la Dette | $5K |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $250K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $782K | $1.0M | $-253K | $-1.1M |
| Oct 2027 | $792K | $1.3M | $-472K | $-879K |
| Sep 2027 | $982K | $1.2M | $-255K | $-407K |
| Aug 2027 | $860K | $1.1M | $-231K | $-152K |
| Jul 2027 | $865K | $810K | $55K | $79K |
| Jun 2027 | $1.2M | $885K | $281K | $37K |
| May 2027 | $875K | $1.1M | $-257K | $-244K |
| Apr 2027 | $894K | $938K | $-44K | $13K |
| Mar 2027 | $955K | $983K | $-28K | $57K |
| Feb 2027 | $1.0M | $1.3M | $-281K | $85K |
| Jan 2027 | $972K | $1.1M | $-145K | $366K |
| Dec 2026 | $967K | $909K | $58K | $511K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $54K |