| Droits TV | $3.1M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $15K |
| Sponsoring | $21K |
| Merchandising | $696K |
| Prime de Coupe | $230K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $50K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $891K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.0M | $3.6M | $1.5M | $52.7M |
| Aug 2028 | $4.4M | $2.9M | $1.5M | $51.2M |
| Jul 2028 | $4.6M | $2.7M | $2.0M | $49.7M |
| Jun 2028 | $6.3M | $2.5M | $3.8M | $47.7M |
| May 2028 | $4.4M | $3.4M | $981K | $43.9M |
| Apr 2028 | $4.4M | $2.5M | $1.9M | $42.9M |
| Mar 2028 | $4.4M | $2.5M | $1.9M | $40.9M |
| Feb 2028 | $4.5M | $2.6M | $1.9M | $39.0M |
| Jan 2028 | $4.6M | $2.5M | $2.2M | $37.1M |
| Dec 2027 | $4.5M | $2.9M | $1.6M | $34.9M |
| Nov 2027 | $4.8M | $2.9M | $1.9M | $33.2M |
| Oct 2027 | $5.0M | $3.9M | $1.0M | $31.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $246K |
| Greenfield Foods | $242K |