| Droits TV | $2.6M |
| Bonus TV de Classement | $423K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $508K |
| 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 | $9K |
| Amortissement Transferts | $51K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $724K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $3.5M | $3.2M | $330K | $12.0M |
| Feb 2032 | $3.5M | $2.4M | $1.1M | $49.2M |
| Jan 2032 | $4.7M | $2.1M | $2.6M | $48.0M |
| Dec 2031 | $3.5M | $1.9M | $1.6M | $46.5M |
| Nov 2031 | $3.5M | $2.2M | $1.3M | $44.9M |
| Oct 2031 | $3.6M | $2.0M | $1.6M | $43.6M |
| Sep 2031 | $3.5M | $2.2M | $1.4M | $41.9M |
| Aug 2031 | $3.7M | $3.0M | $627K | $40.5M |
| Jul 2031 | $3.6M | $3.0M | $620K | $39.9M |
| Jun 2031 | $3.5M | $2.4M | $1.1M | $39.2M |
| May 2031 | $4.0M | $2.5M | $1.5M | $38.1M |
| Apr 2031 | $3.9M | $2.4M | $1.5M | $36.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $204K |
| Westside Builders | $221K |