| Droits TV | $1.7M |
| Bonus TV de Classement | $547K |
| Jour de match | $0 |
| Sponsoring | $28K |
| Merchandising | $307K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $21K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $552K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $2.5M | $1.9M | $601K | $38.9M |
| Apr 2032 | $2.5M | $1.8M | $730K | $38.3M |
| Mar 2032 | $2.5M | $1.8M | $702K | $37.6M |
| Feb 2032 | $2.6M | $1.3M | $1.2M | $36.9M |
| Jan 2032 | $2.8M | $1.3M | $1.4M | $35.7M |
| Dec 2031 | $2.6M | $1.4M | $1.1M | $34.3M |
| Nov 2031 | $3.0M | $1.3M | $1.7M | $33.1M |
| Oct 2031 | $2.6M | $2.0M | $638K | $31.4M |
| Sep 2031 | $2.6M | $2.0M | $589K | $30.8M |
| Aug 2031 | $2.9M | $2.2M | $736K | $30.2M |
| Jul 2031 | $2.5M | $1.7M | $811K | $29.5M |
| Jun 2031 | $2.5M | $1.9M | $614K | $28.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $198K |
| Westside Builders | $141K |