| Droits TV | $546K |
| Bonus TV de Classement | $159K |
| Jour de match | $0 |
| Sponsoring | $63K |
| Merchandising | $452K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $36K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $84K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $350K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $1.3M | $4.1M | $-2.8M | $-19.9M |
| Jul 2028 | $3.7M | $4.2M | $-589K | $-17.1M |
| Jun 2028 | $1.2M | $2.5M | $-1.3M | $-16.5M |
| May 2028 | $1.3M | $3.5M | $-2.2M | $-15.2M |
| Apr 2028 | $1.3M | $2.6M | $-1.3M | $-13.0M |
| Mar 2028 | $2.6M | $2.9M | $-282K | $-11.8M |
| Feb 2028 | $1.3M | $3.1M | $-1.7M | $-11.4M |
| Jan 2028 | $1.3M | $2.8M | $-1.5M | $-9.7M |
| Dec 2027 | $1.6M | $3.3M | $-1.7M | $-8.2M |
| Nov 2027 | $1.5M | $3.0M | $-1.4M | $-6.5M |
| Oct 2027 | $1.3M | $4.5M | $-3.2M | $-5.1M |
| Sep 2027 | $1.3M | $6.8M | $-5.5M | $-1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $380K |
| Greenfield Foods | $375K |