| Droits TV | $2K |
| Bonus TV de Classement | $0 |
| Jour de match | $6K |
| Sponsoring | $1K |
| Merchandising | $189 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $1K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.7M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2031 | $9K | $3.1M | $-3.1M | $-115.9M |
| Apr 2031 | $7K | $2.9M | $-2.9M | $-112.8M |
| Mar 2031 | $3K | $2.9M | $-2.9M | $-110.0M |
| Feb 2031 | $3K | $2.3M | $-2.3M | $-107.1M |
| Jan 2031 | $264K | $2.4M | $-2.1M | $-104.8M |
| Dec 2030 | $2K | $2.7M | $-2.7M | $-102.6M |
| Nov 2030 | $7K | $2.3M | $-2.3M | $-100.0M |
| Oct 2030 | $9K | $2.6M | $-2.6M | $-97.7M |
| Sep 2030 | $7K | $2.5M | $-2.5M | $-95.1M |
| Aug 2030 | $6K | $2.3M | $-2.3M | $-92.6M |
| Jul 2030 | $6K | $2.4M | $-2.4M | $-90.3M |
| Jun 2030 | $5K | $2.4M | $-2.4M | $-87.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $15K |