| Droits TV | $2.4M |
| Bonus TV de Classement | $545K |
| Jour de match | $59K |
| Sponsoring | $34K |
| Merchandising | $769K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.9M |
| Salaires staff | $6K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $726K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2036 | $3.8M | $5.6M | $-1.8M | $11.7M |
| Feb 2036 | $3.9M | $5.3M | $-1.4M | $13.6M |
| Jan 2036 | $3.8M | $5.4M | $-1.6M | $15.0M |
| Dec 2035 | $3.9M | $4.9M | $-1000K | $16.6M |
| Nov 2035 | $3.8M | $5.5M | $-1.7M | $17.6M |
| Oct 2035 | $3.9M | $5.7M | $-1.7M | $19.4M |
| Sep 2035 | $3.7M | $5.2M | $-1.5M | $21.1M |
| Aug 2035 | $3.7M | $3.8M | $-45K | $22.6M |
| Jul 2035 | $3.8M | $3.8M | $-50K | $22.6M |
| Jun 2035 | $4.7M | $3.5M | $1.3M | $22.6M |
| May 2035 | $3.7M | $3.6M | $127K | $21.4M |
| Apr 2035 | $3.7M | $4.1M | $-322K | $21.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $191K |
| Hometown Print | $211K |