| Droits TV | $3.0M |
| Bonus TV de Classement | $505K |
| Jour de match | $3K |
| Sponsoring | $43K |
| Merchandising | $565K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $137K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $38K |
| Amortissement Transferts | $132K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $703K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $4.3M | $3.2M | $1.1M | $20.4M |
| Jun 2028 | $4.4M | $2.6M | $1.8M | $19.2M |
| May 2028 | $4.7M | $3.3M | $1.4M | $17.2M |
| Apr 2028 | $5.1M | $2.9M | $2.2M | $15.7M |
| Mar 2028 | $4.5M | $2.7M | $1.8M | $13.4M |
| Feb 2028 | $4.2M | $3.6M | $566K | $11.5M |
| Jan 2028 | $5.5M | $2.2M | $3.3M | $10.8M |
| Dec 2027 | $4.2M | $2.0M | $2.2M | $13.8M |
| Nov 2027 | $4.1M | $1.8M | $2.4M | $11.7M |
| Oct 2027 | $4.2M | $1.9M | $2.3M | $9.3M |
| Sep 2027 | $4.2M | $2.5M | $1.7M | $7.0M |
| Aug 2027 | $4.2M | $1.9M | $2.3M | $5.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $255K |
| Greenfield Foods | $255K |