| Droits TV | $589K |
| Bonus TV de Classement | $324K |
| Jour de match | $186K |
| Sponsoring | $55K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.4M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $204K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $29K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $6.6M | $7.2M | $-572K | $83.6M |
| Dec 2030 | $6.3M | $11.7M | $-5.4M | $84.0M |
| Nov 2030 | $5.9M | $8.7M | $-2.8M | $89.2M |
| Oct 2030 | $6.6M | $7.4M | $-774K | $91.8M |
| Sep 2030 | $5.8M | $8.2M | $-2.4M | $92.4M |
| Aug 2030 | $6.5M | $6.9M | $-472K | $94.4M |
| Jul 2030 | $10.0M | $5.7M | $4.3M | $94.6M |
| Jun 2030 | $6.4M | $5.2M | $1.2M | $89.9M |
| May 2030 | $6.4M | $7.0M | $-645K | $88.4M |
| Apr 2030 | $6.4M | $5.5M | $932K | $88.7M |
| Mar 2030 | $6.4M | $6.4M | $87K | $87.4M |
| Feb 2030 | $7.6M | $7.2M | $427K | $89.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $368K |
| Hometown Print | $291K |