| Droits TV | $777K |
| Bonus TV de Classement | $27K |
| Jour de match | $0 |
| Sponsoring | $60K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $156K |
| Intérêts de la Dette | $34K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $572K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $2.3M | $2.6M | $-297K | $-7.5M |
| Jul 2031 | $2.3M | $2.9M | $-621K | $-7.3M |
| Jun 2031 | $2.8M | $2.7M | $64K | $-6.9M |
| May 2031 | $2.4M | $2.8M | $-396K | $-7.1M |
| Apr 2031 | $2.5M | $4.9M | $-2.5M | $-6.9M |
| Mar 2031 | $2.5M | $3.8M | $-1.4M | $-4.6M |
| Feb 2031 | $2.4M | $3.4M | $-1.0M | $-3.4M |
| Jan 2031 | $2.5M | $3.1M | $-653K | $-2.5M |
| Dec 2030 | $2.5M | $3.3M | $-743K | $-2.0M |
| Nov 2030 | $2.6M | $3.3M | $-638K | $-1.4M |
| Oct 2030 | $2.9M | $3.3M | $-478K | $-955K |
| Sep 2030 | $2.4M | $3.8M | $-1.4M | $-637K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $314K |
| Local Dairy Co. | $409K |