| Droits TV | $1.6M |
| Bonus TV de Classement | $90K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $78K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $382K |
| Salaires staff | $4K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $384K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2031 | $1.7M | $783K | $948K | $20.5M |
| Nov 2031 | $1.9M | $811K | $1.1M | $19.5M |
| Oct 2031 | $1.7M | $861K | $880K | $18.4M |
| Sep 2031 | $1.7M | $990K | $725K | $17.5M |
| Aug 2031 | $1.8M | $1.1M | $722K | $16.8M |
| Jul 2031 | $1.8M | $944K | $871K | $16.0M |
| Jun 2031 | $1.9M | $1.1M | $728K | $15.1M |
| May 2031 | $1.8M | $923K | $907K | $14.4M |
| Apr 2031 | $1.8M | $808K | $1.0M | $35.1M |
| Mar 2031 | $1.8M | $1.4M | $465K | $34.1M |
| Feb 2031 | $1.8M | $849K | $968K | $33.6M |
| Jan 2031 | $2.0M | $851K | $1.1M | $32.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $19K |