| Droits TV | $1.2M |
| Bonus TV de Classement | $599K |
| Jour de match | $0 |
| Sponsoring | $18K |
| Merchandising | $362K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $13K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $527K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $2.2M | $1.9M | $261K | $13.1M |
| Jan 2029 | $2.3M | $1.6M | $684K | $12.8M |
| Dec 2028 | $2.6M | $1.8M | $852K | $12.1M |
| Nov 2028 | $2.2M | $1.7M | $548K | $11.2M |
| Oct 2028 | $2.2M | $1.9M | $352K | $10.6M |
| Sep 2028 | $2.4M | $1.9M | $464K | $10.3M |
| Aug 2028 | $4.7M | $2.8M | $1.9M | $9.8M |
| Jul 2028 | $2.7M | $2.3M | $399K | $7.8M |
| Jun 2028 | $2.5M | $1.9M | $601K | $7.7M |
| May 2028 | $2.6M | $2.5M | $77K | $7.0M |
| Apr 2028 | $2.2M | $1.9M | $327K | $6.9M |
| Mar 2028 | $2.1M | $2.2M | $-51K | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $94K |
| Greenfield Foods | $121K |