| Droits TV | $1.2M |
| Bonus TV de Classement | $598K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $451K |
| 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 | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $609K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $2.2M | $2.8M | $-585K | $1.6M |
| Feb 2032 | $2.2M | $3.6M | $-1.4M | $2.2M |
| Jan 2032 | $3.0M | $3.1M | $-107K | $3.6M |
| Dec 2031 | $5.4M | $4.6M | $773K | $3.7M |
| Nov 2031 | $3.5M | $3.1M | $438K | $2.9M |
| Oct 2031 | $3.3M | $2.9M | $459K | $2.5M |
| Sep 2031 | $5.5M | $2.9M | $2.6M | $2.0M |
| Aug 2031 | $2.2M | $3.6M | $-1.4M | $-561K |
| Jul 2031 | $2.4M | $3.9M | $-1.5M | $863K |
| Jun 2031 | $2.2M | $3.9M | $-1.7M | $2.4M |
| May 2031 | $2.0M | $4.0M | $-2.0M | $4.1M |
| Apr 2031 | $2.0M | $3.6M | $-1.6M | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $99K |
| Local Dairy Co. | $94K |