| Droits TV | $170K |
| Bonus TV de Classement | $56K |
| Jour de match | $0 |
| Sponsoring | $58 |
| Merchandising | $888 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $201K |
| Salaires staff | $607 |
| Amortissement Transferts | $124 |
| Intérêts de la Dette | $5K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $68K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $227K | $276K | $-49K | $-1.2M |
| Jul 2031 | $232K | $277K | $-45K | $-1.1M |
| Jun 2031 | $227K | $259K | $-32K | $-1.1M |
| May 2031 | $242K | $333K | $-91K | $-1.1M |
| Apr 2031 | $234K | $384K | $-151K | $-974K |
| Mar 2031 | $225K | $337K | $-112K | $-824K |
| Feb 2031 | $243K | $410K | $-167K | $-712K |
| Jan 2031 | $226K | $304K | $-78K | $-545K |
| Dec 2030 | $222K | $288K | $-66K | $-467K |
| Nov 2030 | $222K | $247K | $-25K | $-401K |
| Oct 2030 | $241K | $209K | $32K | $-376K |
| Sep 2030 | $238K | $209K | $29K | $-408K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $700 |