| Droits TV | $2.7M |
| Bonus TV de Classement | $546K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $170K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $2K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $585K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2031 | $3.5M | $2.1M | $1.4M | $66.4M |
| Jan 2031 | $3.5M | $1.4M | $2.1M | $65.2M |
| Dec 2030 | $3.0M | $1.5M | $1.5M | $63.2M |
| Nov 2030 | $3.1M | $1.4M | $1.6M | $61.7M |
| Oct 2030 | $3.2M | $1.7M | $1.5M | $60.1M |
| Sep 2030 | $3.2M | $1.9M | $1.3M | $58.6M |
| Aug 2030 | $3.2M | $1.7M | $1.5M | $57.3M |
| Jul 2030 | $3.1M | $2.4M | $791K | $55.7M |
| Jun 2030 | $3.1M | $1.8M | $1.3M | $54.9M |
| May 2030 | $3.4M | $2.3M | $1.1M | $53.6M |
| Apr 2030 | $3.3M | $1.8M | $1.5M | $52.5M |
| Mar 2030 | $3.2M | $1.8M | $1.4M | $51.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $38K |