| Droits TV | $532K |
| Bonus TV de Classement | $295K |
| Jour de match | $36K |
| Sponsoring | $6K |
| Merchandising | $263K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $161K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $913K |
| Salaires staff | $24K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $279K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $1.3M | $1.2M | $45K | $4.9M |
| Oct 2027 | $1.1M | $1.7M | $-567K | $5.0M |
| Sep 2027 | $1.1M | $3.1M | $-1.9M | $5.5M |
| Aug 2027 | $1.2M | $1.3M | $-91K | $7.7M |
| Jul 2027 | $2.2M | $1.3M | $888K | $8.0M |
| Jun 2027 | $1.0M | $1.4M | $-361K | $7.1M |
| May 2027 | $1.0M | $1.8M | $-761K | $7.5M |
| Apr 2027 | $1.1M | $1.4M | $-351K | $8.2M |
| Mar 2027 | $1.6M | $1.4M | $170K | $8.6M |
| Feb 2027 | $1.1M | $1.4M | $-318K | $8.8M |
| Jan 2027 | $2.3M | $1.5M | $773K | $9.2M |
| Dec 2026 | $1.1M | $1.4M | $-393K | $8.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $67K |