| Droits TV | $1.3M |
| Bonus TV de Classement | $410K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $371K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $939K |
| Salaires staff | $39K |
| Amortissement Transferts | $41K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $50K |
| Entretien installations | $536K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $2.1M | $1.6M | $455K | $4.2M |
| Janv 2028 | $2.1M | $1.5M | $540K | $3.7M |
| Déc 2027 | $2.3M | $1.5M | $814K | $3.1M |
| Nov 2027 | $2.1M | $1.5M | $550K | $2.2M |
| Oct 2027 | $2.2M | $5.3M | $-3.1M | $1.6M |
| Sept 2027 | $2.4M | $2.1M | $298K | $4.7M |
| Août 2027 | $2.4M | $2.7M | $-352K | $4.4M |
| Juil 2027 | $2.4M | $2.3M | $36K | $4.7M |
| Juin 2027 | $2.2M | $2.2M | $24K | $6.0M |
| Mai 2027 | $2.0M | $2.1M | $-100K | $5.9M |
| Avr 2027 | $2.0M | $2.0M | $20K | $6.0M |
| Mars 2027 | $2.8M | $1.7M | $1.0M | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $104K |
| Greenfield Foods | $102K |