| Droits TV | $3.7M |
| Bonus TV de Classement | $929K |
| Jour de match | $127K |
| Sponsoring | $55K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $83K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $86K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $6.0M | $4.0M | $1.9M | $12.2M |
| Dec 2027 | $6.2M | $4.3M | $1.9M | $10.2M |
| Nov 2027 | $6.5M | $4.0M | $2.5M | $8.2M |
| Oct 2027 | $6.9M | $5.0M | $2.0M | $5.6M |
| Sep 2027 | $6.8M | $5.6M | $1.2M | $3.6M |
| Aug 2027 | $5.4M | $3.8M | $1.6M | $2.6M |
| Jul 2027 | $5.1M | $3.4M | $1.6M | $16.2M |
| Jun 2027 | $6.3M | $3.4M | $2.9M | $16.6M |
| May 2027 | $5.0M | $3.9M | $1.0M | $13.7M |
| Apr 2027 | $4.9M | $3.4M | $1.6M | $12.6M |
| Mar 2027 | $5.4M | $3.6M | $1.7M | $11.0M |
| Feb 2027 | $5.2M | $3.7M | $1.5M | $9.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $310K |
| Greenfield Foods | $349K |