| Droits TV | $1.1M |
| Bonus TV de Classement | $228K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $86K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $5K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $360K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2032 | $1.4M | $1.5M | $-85K | $-1.1M |
| Aug 2032 | $1.3M | $1.5M | $-144K | $-1.0M |
| Jul 2032 | $1.5M | $2.5M | $-1.1M | $-878K |
| Jun 2032 | $1.2M | $2.1M | $-876K | $179K |
| May 2032 | $1.5M | $2.0M | $-482K | $1.1M |
| Apr 2032 | $1.8M | $1.9M | $-96K | $1.5M |
| Mar 2032 | $1.2M | $1.3M | $-68K | $1.6M |
| Feb 2032 | $1.2M | $1.4M | $-184K | $1.7M |
| Jan 2032 | $1.2M | $1.7M | $-477K | $1.9M |
| Dec 2031 | $1.4M | $1.6M | $-225K | $2.4M |
| Nov 2031 | $1.2M | $1.4M | $-196K | $2.6M |
| Oct 2031 | $1.3M | $1.3M | $-25K | $2.8M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $14K |