| Droits TV | $643K |
| Bonus TV de Classement | $50K |
| Jour de match | $10K |
| Sponsoring | $1K |
| Merchandising | $42K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $133K |
| Salaires joueurs | $689K |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $116K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $180K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $751K | $995K | $-244K | $-18.0M |
| Sep 2029 | $780K | $1.3M | $-492K | $-17.9M |
| Aug 2029 | $772K | $1.4M | $-591K | $-17.5M |
| Jul 2029 | $792K | $2.5M | $-1.7M | $-17.0M |
| Jun 2029 | $786K | $1.2M | $-379K | $-15.4M |
| May 2029 | $688K | $2.1M | $-1.4M | $-15.0M |
| Apr 2029 | $750K | $1.2M | $-488K | $-13.6M |
| Mar 2029 | $798K | $1.0M | $-234K | $-13.1M |
| Feb 2029 | $761K | $1.2M | $-478K | $-12.9M |
| Jan 2029 | $1.0M | $1.8M | $-835K | $-12.4M |
| Dec 2028 | $773K | $1.1M | $-333K | $-11.6M |
| Nov 2028 | $799K | $941K | $-142K | $-11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $15K |