| Droits TV | $423K |
| Bonus TV de Classement | $225K |
| Jour de match | $0 |
| Sponsoring | $54K |
| Merchandising | $374K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $840K |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $31K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $348K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.5M | $1.2M | $248K | $-6.4M |
| Jun 2028 | $1.5M | $1.2M | $250K | $-6.6M |
| May 2028 | $1.1M | $1.6M | $-566K | $-6.9M |
| Apr 2028 | $1.1M | $1.3M | $-191K | $-6.3M |
| Mar 2028 | $3.6M | $1.4M | $2.2M | $-6.1M |
| Feb 2028 | $1.1M | $1.5M | $-399K | $-8.3M |
| Jan 2028 | $1.1M | $1.7M | $-647K | $-7.9M |
| Dec 2027 | $1.0M | $1.4M | $-394K | $-7.2M |
| Nov 2027 | $1.0M | $1.4M | $-403K | $-6.8M |
| Oct 2027 | $1.0M | $1.8M | $-781K | $-6.4M |
| Sep 2027 | $890K | $2.5M | $-1.6M | $-5.6M |
| Aug 2027 | $1.1M | $1.4M | $-337K | $-4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $313K |
| Greenfield Foods | $339K |