| Droits TV | $652K |
| Bonus TV de Classement | $160K |
| Jour de match | $0 |
| Sponsoring | $84K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $14K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $74K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $626K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $2.4M | $3.1M | $-710K | $-16.2M |
| Jul 2031 | $2.6M | $3.4M | $-755K | $-15.5M |
| Jun 2031 | $3.2M | $3.2M | $63K | $-14.8M |
| May 2031 | $2.4M | $3.5M | $-1.0M | $-15.1M |
| Apr 2031 | $2.9M | $5.2M | $-2.3M | $-14.2M |
| Mar 2031 | $2.8M | $4.3M | $-1.4M | $-12.2M |
| Feb 2031 | $2.7M | $4.6M | $-1.9M | $-10.9M |
| Jan 2031 | $2.8M | $3.7M | $-966K | $-9.2M |
| Dec 2030 | $2.8M | $3.5M | $-764K | $-8.5M |
| Nov 2030 | $2.7M | $4.2M | $-1.4M | $-7.9M |
| Oct 2030 | $2.6M | $3.5M | $-912K | $-6.7M |
| Sep 2030 | $2.6M | $3.2M | $-556K | $-6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $523K |
| Greenfield Foods | $489K |