| Droits TV | $2.0M |
| Bonus TV de Classement | $136K |
| Jour de match | $3K |
| Sponsoring | $27K |
| Merchandising | $307K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $20K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $520K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.5M | $1.8M | $662K | $16.3M |
| Nov 2028 | $2.5M | $1.8M | $639K | $15.6M |
| Oct 2028 | $2.8M | $2.0M | $760K | $15.0M |
| Sep 2028 | $2.8M | $1.9M | $907K | $14.2M |
| Aug 2028 | $2.8M | $1.7M | $1.1M | $13.3M |
| Jul 2028 | $4.2M | $1.6M | $2.6M | $12.2M |
| Jun 2028 | $3.3M | $1.7M | $1.7M | $9.6M |
| May 2028 | $2.7M | $1.9M | $864K | $7.9M |
| Apr 2028 | $2.8M | $1.5M | $1.2M | $7.0M |
| Mar 2028 | $2.8M | $1.6M | $1.2M | $5.8M |
| Feb 2028 | $2.7M | $1.5M | $1.2M | $4.6M |
| Jan 2028 | $2.8M | $1.5M | $1.2M | $3.4M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $166K |
| Greenfield Foods | $160K |