| Droits TV | $2K |
| Bonus TV de Classement | $185 |
| Jour de match | $6K |
| Sponsoring | $7K |
| Merchandising | $189 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $27K |
| Salaires joueurs | $808K |
| Salaires staff | $531 |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.7M |
| Indemnités de Prêt (Dépense) | $13K |
| Entretien installations | $77K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2031 | $42K | $2.6M | $-2.6M | $-116.1M |
| Apr 2031 | $40K | $2.5M | $-2.5M | $-113.5M |
| Mar 2031 | $30K | $2.5M | $-2.5M | $-111.1M |
| Feb 2031 | $15K | $2.4M | $-2.4M | $-108.6M |
| Jan 2031 | $445K | $2.3M | $-1.8M | $-106.2M |
| Dec 2030 | $8K | $2.2M | $-2.2M | $-104.3M |
| Nov 2030 | $12K | $2.2M | $-2.2M | $-102.1M |
| Oct 2030 | $14K | $2.3M | $-2.3M | $-100.0M |
| Sep 2030 | $10K | $2.4M | $-2.4M | $-97.7M |
| Aug 2030 | $14K | $2.4M | $-2.3M | $-95.3M |
| Jul 2030 | $10K | $2.7M | $-2.7M | $-92.9M |
| Jun 2030 | $13K | $2.4M | $-2.4M | $-90.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $78K |