| Droits TV | $502 |
| Bonus TV de Classement | $0 |
| Jour de match | $2K |
| Sponsoring | $5K |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $164K |
| Salaires staff | $8K |
| Amortissement Transferts | $436 |
| Intérêts de la Dette | $121K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $8K | $370K | $-361K | $-8.2M |
| Dec 2028 | $11K | $363K | $-352K | $-7.8M |
| Nov 2028 | $9K | $357K | $-348K | $-7.5M |
| Oct 2028 | $7K | $370K | $-362K | $-7.1M |
| Sep 2028 | $48K | $392K | $-344K | $-6.7M |
| Aug 2028 | $6K | $339K | $-333K | $-6.4M |
| Jul 2028 | $9K | $320K | $-311K | $-6.1M |
| Jun 2028 | $6K | $321K | $-315K | $-5.8M |
| May 2028 | $6K | $347K | $-341K | $-5.4M |
| Apr 2028 | $6K | $307K | $-301K | $-5.1M |
| Mar 2028 | $9K | $330K | $-321K | $-4.8M |
| Feb 2028 | $9K | $304K | $-295K | $-4.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $64K |