| Droits TV | $1.5M |
| Bonus TV de Classement | $423K |
| Jour de match | $7K |
| Sponsoring | $21K |
| Merchandising | $340K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $25K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $22K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $520K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $2.3M | $5.3M | $-3.0M | $-8.2M |
| Jan 2028 | $2.6M | $2.8M | $-188K | $-5.2M |
| Dec 2027 | $2.4M | $2.7M | $-283K | $-5.0M |
| Nov 2027 | $2.6M | $2.8M | $-191K | $-4.8M |
| Oct 2027 | $2.5M | $2.9M | $-463K | $-4.6M |
| Sep 2027 | $2.2M | $3.5M | $-1.3M | $-4.1M |
| Aug 2027 | $2.2M | $1.9M | $270K | $-2.8M |
| Jul 2027 | $2.5M | $2.1M | $382K | $-3.0M |
| Jun 2027 | $2.8M | $2.0M | $769K | $-3.4M |
| May 2027 | $2.2M | $3.0M | $-769K | $-4.2M |
| Apr 2027 | $2.2M | $2.0M | $209K | $-3.4M |
| Mar 2027 | $2.2M | $2.5M | $-263K | $-3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $143K |
| Greenfield Foods | $114K |