| Droits TV | $1.1M |
| Bonus TV de Classement | $179K |
| Jour de match | $11K |
| Sponsoring | $16K |
| Merchandising | $84K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $26K |
| Amortissement Transferts | $24K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $337K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $1.4M | $1.7M | $-358K | $1.1M |
| Apr 2028 | $1.5M | $1.4M | $75K | $1.4M |
| Mar 2028 | $1.2M | $913K | $320K | $1.3M |
| Feb 2028 | $1.2M | $1.1M | $131K | $984K |
| Jan 2028 | $1.2M | $919K | $294K | $940K |
| Dec 2027 | $1.3M | $1.1M | $175K | $624K |
| Nov 2027 | $1.2M | $936K | $258K | $427K |
| Oct 2027 | $1.3M | $1.4M | $-116K | $147K |
| Sep 2027 | $1.3M | $1.6M | $-349K | $241K |
| Aug 2027 | $1.2M | $1.4M | $-153K | $567K |
| Jul 2027 | $1.2M | $1.4M | $-172K | $698K |
| Jun 2027 | $1.3M | $1.4M | $-126K | $848K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $100K |