| Droits TV | $2.6M |
| Bonus TV de Classement | $355K |
| Jour de match | $70K |
| Sponsoring | $3K |
| Merchandising | $58K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $539K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $3.1M | $1.7M | $1.4M | $50.3M |
| Aug 2031 | $2.9M | $1.5M | $1.5M | $48.8M |
| Jul 2031 | $2.9M | $1.4M | $1.5M | $47.4M |
| Jun 2031 | $3.0M | $1.5M | $1.5M | $45.9M |
| May 2031 | $3.0M | $2.1M | $902K | $44.3M |
| Apr 2031 | $2.9M | $1.6M | $1.3M | $43.4M |
| Mar 2031 | $2.6M | $1.5M | $1.1M | $42.2M |
| Feb 2031 | $2.6M | $1.4M | $1.2M | $41.0M |
| Jan 2031 | $3.4M | $1.2M | $2.2M | $39.8M |
| Dec 2030 | $2.9M | $1.4M | $1.6M | $37.6M |
| Nov 2030 | $3.0M | $1.2M | $1.7M | $36.1M |
| Oct 2030 | $2.9M | $1.4M | $1.6M | $34.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $36K |