| Droits TV | $2.2M |
| Bonus TV de Classement | $433K |
| Jour de match | $792K |
| Sponsoring | $32K |
| Merchandising | $936K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $34K |
| Amortissement Transferts | $32K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $840K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $4.4M | $3.0M | $1.4M | $21.7M |
| Oct 2028 | $4.4M | $3.3M | $1.1M | $20.3M |
| Sep 2028 | $4.0M | $2.8M | $1.2M | $19.2M |
| Aug 2028 | $3.9M | $2.3M | $1.6M | $18.0M |
| Jul 2028 | $4.5M | $2.4M | $2.1M | $16.3M |
| Jun 2028 | $4.0M | $2.3M | $1.7M | $14.2M |
| May 2028 | $4.6M | $2.9M | $1.7M | $12.5M |
| Apr 2028 | $4.6M | $3.1M | $1.6M | $10.8M |
| Mar 2028 | $4.4M | $3.0M | $1.4M | $9.2M |
| Feb 2028 | $4.2M | $2.8M | $1.4M | $7.8M |
| Jan 2028 | $4.5M | $2.7M | $1.7M | $6.4M |
| Dec 2027 | $5.0M | $3.1M | $2.0M | $4.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $201K |
| Greenfield Foods | $181K |