| Droits TV | $1.2M |
| Bonus TV de Classement | $586K |
| Jour de match | $0 |
| Sponsoring | $20K |
| Merchandising | $328K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $909K |
| Salaires staff | $2K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $427K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2031 | $2.1M | $1.3M | $764K | $65.0M |
| Mar 2031 | $2.1M | $1.5M | $659K | $69.3M |
| Feb 2031 | $2.1M | $1.1M | $996K | $69.8M |
| Jan 2031 | $2.5M | $1.1M | $1.3M | $69.9M |
| Dec 2030 | $3.0M | $1.5M | $1.6M | $69.6M |
| Nov 2030 | $2.1M | $1.1M | $948K | $69.2M |
| Oct 2030 | $2.1M | $1.1M | $961K | $69.4M |
| Sep 2030 | $5.0M | $1.1M | $3.9M | $69.1M |
| Aug 2030 | $2.6M | $1.2M | $1.5M | $66.0M |
| Jul 2030 | $2.0M | $1.4M | $672K | $65.4M |
| Jun 2030 | $2.3M | $1.3M | $990K | $65.5M |
| May 2030 | $2.5M | $1.4M | $1.2M | $65.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $123K |
| Local Dairy Co. | $122K |