| Droits TV | $1.1M |
| Bonus TV de Classement | $460K |
| Jour de match | $2K |
| Sponsoring | $1K |
| Merchandising | $74K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $581K |
| Salaires staff | $10K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $356K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $1.6M | $956K | $673K | $4.5M |
| Jun 2028 | $1.5M | $899K | $631K | $3.8M |
| May 2028 | $1.7M | $1.0M | $650K | $3.1M |
| Apr 2028 | $1.3M | $831K | $479K | $2.5M |
| Mar 2028 | $1.3M | $901K | $391K | $14.2M |
| Feb 2028 | $1.3M | $778K | $527K | $13.8M |
| Jan 2028 | $1.4M | $714K | $643K | $13.3M |
| Dec 2027 | $1.3M | $705K | $645K | $12.7M |
| Nov 2027 | $1.3M | $703K | $568K | $12.0M |
| Oct 2027 | $1.3M | $823K | $454K | $11.4M |
| Sep 2027 | $1.3M | $732K | $531K | $11.0M |
| Aug 2027 | $1.3M | $716K | $568K | $10.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $16K |