| Droits TV | $149K |
| Bonus TV de Classement | $8K |
| Jour de match | $0 |
| Sponsoring | $0 |
| Merchandising | $23K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $315K |
| Salaires staff | $15K |
| Amortissement Transferts | $166 |
| Intérêts de la Dette | $18K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $99K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $180K | $447K | $-267K | $-4.1M |
| Mar 2029 | $242K | $359K | $-117K | $-3.8M |
| Feb 2029 | $239K | $359K | $-120K | $-3.7M |
| Jan 2029 | $235K | $357K | $-122K | $-3.6M |
| Dec 2028 | $296K | $411K | $-115K | $-3.5M |
| Nov 2028 | $242K | $355K | $-113K | $-3.4M |
| Oct 2028 | $247K | $368K | $-121K | $-3.3M |
| Sep 2028 | $235K | $844K | $-608K | $-3.1M |
| Aug 2028 | $234K | $502K | $-268K | $-2.5M |
| Jul 2028 | $235K | $375K | $-141K | $-2.3M |
| Jun 2028 | $211K | $378K | $-167K | $-2.1M |
| May 2028 | $200K | $482K | $-282K | $-2.0M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $20K |