| Droits TV | $616K |
| Bonus TV de Classement | $268K |
| Jour de match | $356 |
| Sponsoring | $7K |
| Merchandising | $254K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $967K |
| Salaires staff | $32K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $7K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $227K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.3M | $1.2M | $7K | $-1.7M |
| Jun 2028 | $1.1M | $1.1M | $-17K | $-1.7M |
| May 2028 | $1.0M | $1.3M | $-305K | $-1.7M |
| Apr 2028 | $1.1M | $1.2M | $-90K | $-1.4M |
| Mar 2028 | $882K | $1.1M | $-191K | $-1.4M |
| Feb 2028 | $876K | $1.0M | $-152K | $-1.2M |
| Jan 2028 | $1.1M | $878K | $182K | $-1.0M |
| Dec 2027 | $873K | $1.2M | $-282K | $-752K |
| Nov 2027 | $871K | $874K | $-3K | $-474K |
| Oct 2027 | $882K | $953K | $-71K | $-475K |
| Sep 2027 | $886K | $947K | $-61K | $-409K |
| Aug 2027 | $892K | $1.1M | $-248K | $-353K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $82K |