| Droits TV | $2.7M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $57K |
| Sponsoring | $3K |
| Merchandising | $174K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $21K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $697K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $4.3M | $1.7M | $2.5M | $90.8M |
| Aug 2031 | $4.3M | $1.9M | $2.4M | $89.1M |
| Jul 2031 | $3.6M | $1.7M | $1.9M | $87.3M |
| Jun 2031 | $3.9M | $1.7M | $2.3M | $86.0M |
| May 2031 | $3.9M | $1.9M | $2.0M | $84.3M |
| Apr 2031 | $3.6M | $1.6M | $2.0M | $82.8M |
| Mar 2031 | $4.1M | $1.6M | $2.5M | $81.3M |
| Feb 2031 | $4.1M | $1.7M | $2.4M | $79.2M |
| Jan 2031 | $4.4M | $1.4M | $3.0M | $93.1M |
| Dec 2030 | $3.5M | $1.9M | $1.6M | $90.9M |
| Nov 2030 | $3.6M | $1.4M | $2.2M | $90.0M |
| Oct 2030 | $3.8M | $1.9M | $1.9M | $88.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $40K |