| Droits TV | $560K |
| Bonus TV de Classement | $255K |
| Jour de match | $30K |
| Sponsoring | $60K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $88 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $39K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $30K |
| Indemnités de Prêt (Dépense) | $10K |
| Entretien installations | $452K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $2.0M | $3.0M | $-985K | $-7.0M |
| Oct 2027 | $2.0M | $3.6M | $-1.7M | $-6.0M |
| Sep 2027 | $3.4M | $4.4M | $-977K | $-4.3M |
| Aug 2027 | $2.1M | $2.9M | $-775K | $-3.4M |
| Jul 2027 | $2.2M | $2.5M | $-342K | $-2.6M |
| Jun 2027 | $1.8M | $2.6M | $-790K | $-2.3M |
| May 2027 | $1.8M | $3.3M | $-1.4M | $-1.5M |
| Apr 2027 | $1.9M | $3.0M | $-1.0M | $-36K |
| Mar 2027 | $1.9M | $3.2M | $-1.2M | $996K |
| Feb 2027 | $2.5M | $3.1M | $-689K | $2.6M |
| Jan 2027 | $2.0M | $3.0M | $-984K | $3.3M |
| Dec 2026 | $2.1M | $3.0M | $-951K | $4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $319K |
| Greenfield Foods | $403K |