| Droits TV | $2.8M |
| Bonus TV de Classement | $326K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $598K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $106K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $642K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2031 | $3.8M | $1.8M | $2.1M | $20.0M |
| May 2031 | $3.0M | $1.7M | $1.3M | $18.0M |
| Apr 2031 | $3.0M | $1.8M | $1.2M | $16.7M |
| Mar 2031 | $3.0M | $2.2M | $891K | $15.5M |
| Feb 2031 | $3.2M | $2.4M | $768K | $14.6M |
| Jan 2031 | $3.3M | $2.1M | $1.1M | $13.8M |
| Dec 2030 | $3.0M | $2.5M | $553K | $12.7M |
| Nov 2030 | $3.1M | $2.4M | $732K | $12.2M |
| Oct 2030 | $3.2M | $2.7M | $507K | $11.4M |
| Sep 2030 | $4.0M | $2.6M | $1.4M | $10.9M |
| Aug 2030 | $3.1M | $4.1M | $-940K | $9.5M |
| Jul 2030 | $3.2M | $2.4M | $731K | $33.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $267K |
| Local Dairy Co. | $173K |