| Droits TV | $3.5M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $128K |
| Sponsoring | $42K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $19K |
| Amortissement Transferts | $132K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2032 | $6.6M | $5.4M | $1.3M | $28.7M |
| Mar 2032 | $5.3M | $4.4M | $896K | $27.3M |
| Feb 2032 | $5.3M | $6.1M | $-810K | $26.2M |
| Jan 2032 | $7.5M | $3.7M | $3.8M | $26.7M |
| Dec 2031 | $5.5M | $5.6M | $-64K | $22.7M |
| Nov 2031 | $5.6M | $5.3M | $323K | $22.5M |
| Oct 2031 | $5.9M | $6.2M | $-312K | $21.9M |
| Sep 2031 | $5.9M | $7.6M | $-1.7M | $22.0M |
| Aug 2031 | $6.3M | $7.4M | $-1.0M | $23.4M |
| Jul 2031 | $5.9M | $7.6M | $-1.7M | $24.2M |
| Jun 2031 | $6.3M | $6.9M | $-609K | $25.6M |
| May 2031 | $6.1M | $7.5M | $-1.4M | $25.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $296K |
| Local Dairy Co. | $204K |