| Droits TV | $677K |
| Bonus TV de Classement | $75K |
| Jour de match | $37K |
| Sponsoring | $745 |
| Merchandising | $44K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $328K |
| Salaires joueurs | $1.1M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $120K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $185K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $834K | $1.4M | $-564K | $-20.0M |
| Jul 2031 | $893K | $1.8M | $-903K | $-19.7M |
| Jun 2031 | $823K | $1.4M | $-531K | $-19.1M |
| May 2031 | $842K | $1.4M | $-534K | $-18.9M |
| Apr 2031 | $852K | $1.4M | $-511K | $-18.6M |
| Mar 2031 | $804K | $1.1M | $-315K | $-18.2M |
| Feb 2031 | $798K | $782K | $15K | $-18.1M |
| Jan 2031 | $846K | $809K | $37K | $-18.3M |
| Dec 2030 | $778K | $1.1M | $-347K | $-18.5M |
| Nov 2030 | $789K | $822K | $-34K | $-18.4M |
| Oct 2030 | $815K | $1.1M | $-254K | $-18.6M |
| Sep 2030 | $788K | $1.3M | $-558K | $-18.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $9K |