| Droits TV | $745K |
| Bonus TV de Classement | $398K |
| Jour de match | $0 |
| Sponsoring | $7K |
| Merchandising | $80K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $715K |
| Salaires staff | $11K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $758 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $246K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $1.2M | $972K | $258K | $-166K |
| Nov 2027 | $1.2M | $895K | $331K | $-424K |
| Oct 2027 | $1.3M | $2.1M | $-791K | $-755K |
| Sep 2027 | $1.3M | $1.1M | $174K | $36K |
| Aug 2027 | $1.1M | $1.2M | $-64K | $-139K |
| Jul 2027 | $1.1M | $1.1M | $-45K | $-75K |
| Jun 2027 | $1.1M | $1.2M | $-98K | $-30K |
| May 2027 | $1.0M | $1.3M | $-304K | $68K |
| Apr 2027 | $1.0M | $1.1M | $-89K | $372K |
| Mar 2027 | $1.0M | $1.1M | $-92K | $461K |
| Feb 2027 | $1.1M | $892K | $207K | $553K |
| Jan 2027 | $1.7M | $910K | $743K | $346K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $88K |