| Droits TV | $138K |
| Bonus TV de Classement | $83K |
| Jour de match | $0 |
| Sponsoring | $818 |
| Merchandising | $55K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $41K |
| Salaires joueurs | $218K |
| Salaires staff | $8K |
| Amortissement Transferts | $666 |
| Intérêts de la Dette | $38K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $129K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $277K | $394K | $-117K | $-6.0M |
| Apr 2029 | $274K | $410K | $-136K | $-5.9M |
| Mar 2029 | $287K | $393K | $-106K | $-5.8M |
| Feb 2029 | $292K | $474K | $-182K | $-5.8M |
| Jan 2029 | $298K | $534K | $-236K | $-5.6M |
| Dec 2028 | $281K | $509K | $-228K | $-5.4M |
| Nov 2028 | $295K | $452K | $-157K | $-5.2M |
| Oct 2028 | $299K | $656K | $-358K | $-5.0M |
| Sep 2028 | $301K | $474K | $-173K | $-4.7M |
| Aug 2028 | $213K | $422K | $-209K | $-4.5M |
| Jul 2028 | $216K | $507K | $-292K | $-4.3M |
| Jun 2028 | $211K | $376K | $-165K | $-4.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $10K |