| Droits TV | $153K |
| Bonus TV de Classement | $92K |
| Jour de match | $16K |
| Sponsoring | $6K |
| Merchandising | $64K |
| Prime de Coupe | $44K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $293K |
| Salaires joueurs | $1.3M |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $49K |
| Indemnités de Prêt (Dépense) | $180 |
| Entretien installations | $138K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $375K | $1.5M | $-1.1M | $-8.2M |
| Aug 2028 | $311K | $1.3M | $-941K | $-7.4M |
| Jul 2028 | $326K | $582K | $-257K | $-6.5M |
| Jun 2028 | $310K | $648K | $-338K | $-6.3M |
| May 2028 | $315K | $718K | $-404K | $-5.9M |
| Apr 2028 | $316K | $587K | $-271K | $-5.5M |
| Mar 2028 | $945K | $489K | $455K | $-5.3M |
| Feb 2028 | $331K | $650K | $-319K | $-5.7M |
| Jan 2028 | $292K | $583K | $-291K | $-5.4M |
| Dec 2027 | $309K | $609K | $-300K | $-5.1M |
| Nov 2027 | $313K | $626K | $-314K | $-4.8M |
| Oct 2027 | $323K | $589K | $-266K | $-4.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $76K |