| Droits TV | $1.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $6K |
| Sponsoring | $21K |
| Merchandising | $242K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $49K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $382K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $1.8M | $1.5M | $355K | $9.0M |
| Dec 2027 | $1.8M | $1.7M | $126K | $8.6M |
| Nov 2027 | $1.8M | $1.4M | $368K | $8.5M |
| Oct 2027 | $2.0M | $1.5M | $523K | $8.1M |
| Sep 2027 | $1.8M | $2.2M | $-384K | $7.6M |
| Aug 2027 | $1.9M | $981K | $874K | $8.0M |
| Jul 2027 | $1.8M | $1.1M | $757K | $7.1M |
| Jun 2027 | $2.1M | $1.0M | $1.1M | $6.3M |
| May 2027 | $1.8M | $1.6M | $259K | $5.2M |
| Apr 2027 | $1.9M | $1.1M | $795K | $4.9M |
| Mar 2027 | $1.9M | $1.3M | $657K | $4.1M |
| Feb 2027 | $1.9M | $1.4M | $439K | $3.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $133K |
| Greenfield Foods | $124K |