| Droits TV | $3.3M |
| Bonus TV de Classement | $217K |
| Jour de match | $0 |
| Sponsoring | $44K |
| Merchandising | $706K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $25K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $837K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $4.2M | $3.2M | $1.0M | $55.0M |
| Mar 2029 | $4.7M | $3.6M | $1.1M | $53.9M |
| Feb 2029 | $4.3M | $3.3M | $1.0M | $52.8M |
| Jan 2029 | $4.6M | $2.8M | $1.8M | $51.8M |
| Dec 2028 | $4.8M | $3.6M | $1.3M | $49.9M |
| Nov 2028 | $4.4M | $3.4M | $1.0M | $48.6M |
| Oct 2028 | $4.3M | $3.5M | $852K | $47.6M |
| Sep 2028 | $4.4M | $3.2M | $1.2M | $46.7M |
| Aug 2028 | $4.7M | $2.8M | $1.9M | $45.4M |
| Jul 2028 | $4.8M | $2.8M | $2.0M | $43.4M |
| Jun 2028 | $6.8M | $2.9M | $3.9M | $41.4M |
| May 2028 | $4.8M | $2.8M | $1.9M | $37.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $266K |
| Greenfield Foods | $228K |