| Droits TV | $1.6M |
| Bonus TV de Classement | $936K |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $623K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $21K |
| Amortissement Transferts | $69K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $736K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2031 | $3.2M | $2.9M | $281K | $15.1M |
| Mar 2031 | $3.2M | $2.9M | $247K | $14.7M |
| Feb 2031 | $3.2M | $1.9M | $1.3M | $14.4M |
| Jan 2031 | $3.3M | $1.9M | $1.4M | $13.1M |
| Dec 2030 | $3.2M | $2.0M | $1.2M | $11.6M |
| Nov 2030 | $4.2M | $2.0M | $2.2M | $10.3M |
| Oct 2030 | $2.9M | $1.9M | $1.0M | $8.0M |
| Sep 2030 | $2.9M | $2.6M | $326K | $6.9M |
| Aug 2030 | $3.3M | $2.5M | $745K | $6.5M |
| Jul 2030 | $2.8M | $2.2M | $616K | $5.7M |
| Jun 2030 | $2.9M | $2.4M | $489K | $5.0M |
| May 2030 | $2.9M | $2.8M | $137K | $4.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $181K |
| Greenfield Foods | $165K |