| Droits TV | $650K |
| Bonus TV de Classement | $158K |
| Jour de match | $86K |
| Sponsoring | $75K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $87K |
| Investissement du propriétaire | $493K |
| Salaires joueurs | $4.4M |
| Salaires staff | $5K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $357K |
| Indemnités de Prêt (Dépense) | $19K |
| Entretien installations | $649K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $2.8M | $5.4M | $-2.6M | $-64.8M |
| Feb 2032 | $2.9M | $6.1M | $-3.2M | $-62.7M |
| Jan 2032 | $2.8M | $6.5M | $-3.7M | $-59.7M |
| Dec 2031 | $2.8M | $7.0M | $-4.2M | $-56.1M |
| Nov 2031 | $2.8M | $6.2M | $-3.4M | $-52.0M |
| Oct 2031 | $2.8M | $5.4M | $-2.6M | $-48.7M |
| Sep 2031 | $2.8M | $5.5M | $-2.8M | $-46.2M |
| Aug 2031 | $2.8M | $5.1M | $-2.3M | $-43.5M |
| Jul 2031 | $3.6M | $4.6M | $-1.0M | $-41.3M |
| Jun 2031 | $3.4M | $4.4M | $-960K | $-40.4M |
| May 2031 | $3.0M | $4.6M | $-1.6M | $-39.8M |
| Apr 2031 | $3.0M | $6.8M | $-3.8M | $-38.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $419K |
| Westside Builders | $477K |