| Droits TV | $222K |
| Bonus TV de Classement | $15K |
| Jour de match | $184K |
| Sponsoring | $5K |
| Merchandising | $601K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $97K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $262K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2032 | $1.1M | $1.6M | $-578K | $-17.2M |
| Dec 2031 | $1.0M | $2.1M | $-1.1M | $-16.7M |
| Nov 2031 | $935K | $1.8M | $-884K | $-15.6M |
| Oct 2031 | $979K | $1.6M | $-580K | $-14.7M |
| Sep 2031 | $891K | $1.4M | $-512K | $-14.2M |
| Aug 2031 | $883K | $1.3M | $-458K | $-13.7M |
| Jul 2031 | $939K | $1.3M | $-355K | $-13.2M |
| Jun 2031 | $1.0M | $1.4M | $-402K | $-12.8M |
| May 2031 | $1.4M | $1.6M | $-219K | $-12.4M |
| Apr 2031 | $1.1M | $1.9M | $-818K | $-12.2M |
| Mar 2031 | $1.1M | $1.6M | $-519K | $-11.4M |
| Feb 2031 | $1.1M | $2.1M | $-1.0M | $-10.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $62K |