| Droits TV | $3.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $36K |
| Merchandising | $494K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $13K |
| Amortissement Transferts | $109K |
| Intérêts de la Dette | $17K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $806K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2031 | $4.4M | $3.9M | $580K | $-4.3M |
| Jun 2031 | $5.8M | $3.6M | $2.2M | $-5.0M |
| May 2031 | $4.4M | $3.4M | $1.0M | $-6.9M |
| Apr 2031 | $4.3M | $7.0M | $-2.6M | $-8.1M |
| Mar 2031 | $4.4M | $4.1M | $335K | $-5.6M |
| Feb 2031 | $4.5M | $7.0M | $-2.5M | $-6.0M |
| Jan 2031 | $4.6M | $5.3M | $-696K | $-3.6M |
| Dec 2030 | $4.6M | $5.9M | $-1.4M | $-3.0M |
| Nov 2030 | $4.5M | $5.2M | $-706K | $-1.8M |
| Oct 2030 | $4.6M | $5.5M | $-885K | $-1.2M |
| Sep 2030 | $5.0M | $9.0M | $-4.0M | $-505K |
| Aug 2030 | $4.5M | $4.3M | $230K | $3.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $203K |
| Local Dairy Co. | $233K |