| Droits TV | $231K |
| Bonus TV de Classement | $8K |
| Jour de match | $88K |
| Sponsoring | $93K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $87K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $38K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $470K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.0M | $1.8M | $185K | $4.9M |
| Oct 2027 | $1.9M | $2.1M | $-171K | $4.7M |
| Sep 2027 | $1.9M | $2.3M | $-409K | $4.8M |
| Aug 2027 | $2.5M | $1.5M | $1.0M | $6.8M |
| Jul 2027 | $2.5M | $1.6M | $876K | $6.1M |
| Jun 2027 | $2.3M | $1.8M | $487K | $5.2M |
| May 2027 | $2.1M | $1.8M | $376K | $4.7M |
| Apr 2027 | $2.0M | $1.8M | $226K | $4.4M |
| Mar 2027 | $2.2M | $1.7M | $411K | $4.1M |
| Feb 2027 | $2.1M | $1.8M | $365K | $3.7M |
| Jan 2027 | $2.1M | $1.7M | $404K | $3.4M |
| Dec 2026 | $2.1M | $1.8M | $325K | $3.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $539K |
| Greenfield Foods | $575K |