| Droits TV | $2.8M |
| Bonus TV de Classement | $714K |
| Jour de match | $0 |
| Sponsoring | $26K |
| Merchandising | $324K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $259K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $1K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $607K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2031 | $4.1M | $2.0M | $2.1M | $43.4M |
| May 2031 | $3.2M | $2.4M | $865K | $41.3M |
| Apr 2031 | $3.2M | $2.0M | $1.2M | $40.4M |
| Mar 2031 | $3.2M | $2.2M | $997K | $39.3M |
| Feb 2031 | $3.2M | $2.0M | $1.2M | $38.3M |
| Jan 2031 | $3.3M | $2.1M | $1.2M | $37.1M |
| Dec 2030 | $3.5M | $2.7M | $819K | $35.8M |
| Nov 2030 | $3.3M | $2.4M | $890K | $35.0M |
| Oct 2030 | $3.1M | $2.4M | $741K | $34.1M |
| Sep 2030 | $2.7M | $2.3M | $383K | $33.4M |
| Aug 2030 | $3.0M | $2.1M | $879K | $33.0M |
| Jul 2030 | $2.9M | $1.9M | $1.0M | $32.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $155K |
| Local Dairy Co. | $158K |