| Droits TV | $1.1M |
| Bonus TV de Classement | $454K |
| Jour de match | $149K |
| Sponsoring | $16K |
| Merchandising | $311K |
| Prime de Coupe | $168K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $6K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $85K |
| Indemnités de Prêt (Dépense) | $39K |
| Entretien installations | $571K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2031 | $2.2M | $2.7M | $-481K | $-19.4M |
| Jun 2031 | $2.2M | $2.7M | $-455K | $-18.9M |
| May 2031 | $2.2M | $2.5M | $-293K | $-18.4M |
| Apr 2031 | $2.0M | $2.7M | $-687K | $-18.1M |
| Mar 2031 | $2.0M | $2.0M | $-49K | $-17.5M |
| Feb 2031 | $2.0M | $2.1M | $-115K | $-17.4M |
| Jan 2031 | $2.0M | $2.3M | $-349K | $-17.3M |
| Dec 2030 | $2.3M | $2.4M | $-156K | $-17.0M |
| Nov 2030 | $2.0M | $1.8M | $190K | $-16.8M |
| Oct 2030 | $2.1M | $2.6M | $-516K | $-17.0M |
| Sep 2030 | $2.1M | $2.5M | $-374K | $-16.5M |
| Aug 2030 | $2.2M | $2.4M | $-230K | $-16.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $85K |
| Westside Builders | $107K |