| Droits TV | $5.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $313K |
| Sponsoring | $59K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $14K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2031 | $6.4M | $5.0M | $1.4M | $170.6M |
| Nov 2031 | $7.0M | $5.0M | $1.9M | $170.5M |
| Oct 2031 | $7.4M | $5.2M | $2.2M | $169.8M |
| Sep 2031 | $6.3M | $6.2M | $120K | $168.8M |
| Aug 2031 | $7.0M | $4.8M | $2.1M | $169.9M |
| Jul 2031 | $8.0M | $6.1M | $1.9M | $181.6M |
| Jun 2031 | $10.3M | $3.6M | $6.7M | $181.2M |
| May 2031 | $7.2M | $4.2M | $3.1M | $176.2M |
| Apr 2031 | $7.4M | $4.1M | $3.4M | $174.6M |
| Mar 2031 | $7.4M | $4.6M | $2.7M | $172.8M |
| Feb 2031 | $8.0M | $5.8M | $2.1M | $171.4M |
| Jan 2031 | $7.9M | $4.6M | $3.4M | $170.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $436K |
| Greenfield Foods | $278K |