| Droits TV | $797K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $81K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.2M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $2K |
| Amortissement Transferts | $101K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $755K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2031 | $4.2M | $3.1M | $1.1M | $139.3M |
| Jan 2031 | $5.9M | $2.4M | $3.5M | $140.3M |
| Dec 2030 | $4.3M | $2.2M | $2.1M | $138.9M |
| Nov 2030 | $4.5M | $2.6M | $1.9M | $138.8M |
| Oct 2030 | $4.5M | $2.9M | $1.6M | $138.7M |
| Sep 2030 | $4.4M | $2.9M | $1.5M | $138.9M |
| Aug 2030 | $4.5M | $2.6M | $1.8M | $139.0M |
| Jul 2030 | $4.8M | $3.0M | $1.8M | $138.6M |
| Jun 2030 | $4.5M | $2.7M | $1.8M | $138.2M |
| May 2030 | $4.5M | $2.5M | $1.9M | $137.7M |
| Apr 2030 | $4.5M | $2.5M | $2.1M | $136.8M |
| Mar 2030 | $4.5M | $2.2M | $2.4M | $135.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $485K |
| Greenfield Foods | $484K |