| Droits TV | $2.5M |
| Bonus TV de Classement | $685K |
| Jour de match | $0 |
| Sponsoring | $23K |
| Merchandising | $697K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $719K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2032 | $3.9M | $2.9M | $959K | $82.0M |
| Jul 2032 | $3.8M | $2.7M | $1.1M | $81.1M |
| Jun 2032 | $5.2M | $2.7M | $2.5M | $79.9M |
| May 2032 | $3.8M | $2.6M | $1.2M | $77.4M |
| Apr 2032 | $3.9M | $3.1M | $803K | $76.2M |
| Mar 2032 | $3.8M | $3.2M | $678K | $75.3M |
| Feb 2032 | $3.9M | $3.6M | $278K | $74.6M |
| Jan 2032 | $4.1M | $3.7M | $418K | $74.3M |
| Dec 2031 | $3.7M | $3.9M | $-229K | $73.9M |
| Nov 2031 | $3.6M | $3.7M | $-93K | $74.1M |
| Oct 2031 | $4.0M | $3.6M | $372K | $74.2M |
| Sep 2031 | $24.2M | $4.0M | $20.2M | $73.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $138K |
| Greenfield Foods | $137K |