| Droits TV | $766K |
| Bonus TV de Classement | $181K |
| Jour de match | $659K |
| Sponsoring | $118K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $47K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $821K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2031 | $4.1M | $4.3M | $-146K | $-11.1M |
| Oct 2031 | $4.0M | $4.5M | $-506K | $-10.9M |
| Sep 2031 | $3.5M | $4.0M | $-501K | $-10.4M |
| Aug 2031 | $4.0M | $3.6M | $421K | $-9.9M |
| Jul 2031 | $3.8M | $3.9M | $-166K | $-10.4M |
| Jun 2031 | $4.0M | $5.9M | $-1.9M | $-10.4M |
| May 2031 | $4.1M | $4.7M | $-665K | $-8.7M |
| Apr 2031 | $3.9M | $5.2M | $-1.3M | $-8.3M |
| Mar 2031 | $4.0M | $5.2M | $-1.2M | $-7.2M |
| Feb 2031 | $5.9M | $5.9M | $-29K | $-6.2M |
| Jan 2031 | $4.1M | $5.1M | $-982K | $-6.4M |
| Dec 2030 | $4.9M | $4.8M | $100K | $-5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $738K |
| Greenfield Foods | $674K |