| Droits TV | $1.6M |
| Bonus TV de Classement | $790K |
| Jour de match | $0 |
| Sponsoring | $23K |
| Merchandising | $301K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $28K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $555K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $2.7M | $1.9M | $790K | $27.2M |
| Jan 2029 | $2.8M | $1.5M | $1.3M | $26.4M |
| Dec 2028 | $2.7M | $1.6M | $1.0M | $25.1M |
| Nov 2028 | $3.5M | $1.5M | $2.0M | $24.0M |
| Oct 2028 | $2.7M | $2.0M | $689K | $22.0M |
| Sep 2028 | $2.7M | $1.7M | $931K | $21.3M |
| Aug 2028 | $2.6M | $1.7M | $828K | $20.4M |
| Jul 2028 | $2.7M | $1.8M | $963K | $19.5M |
| Jun 2028 | $2.8M | $2.0M | $887K | $18.6M |
| May 2028 | $2.4M | $1.8M | $634K | $17.7M |
| Apr 2028 | $2.4M | $1.5M | $912K | $17.0M |
| Mar 2028 | $2.4M | $1.7M | $672K | $16.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $132K |
| Greenfield Foods | $143K |