| Droits TV | $2.4M |
| Bonus TV de Classement | $996K |
| Jour de match | $133K |
| Sponsoring | $49K |
| Merchandising | $488K |
| Prime de Coupe | $182K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $810K |
| Salaires staff | $17K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $743K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $4.3M | $1.6M | $2.7M | $42.4M |
| Apr 2032 | $4.2M | $1.6M | $2.6M | $39.7M |
| Mar 2032 | $4.1M | $1.6M | $2.5M | $37.1M |
| Feb 2032 | $3.6M | $1.9M | $1.7M | $34.6M |
| Jan 2032 | $5.6M | $1.5M | $4.1M | $83.9M |
| Dec 2031 | $4.3M | $1.7M | $2.6M | $79.8M |
| Nov 2031 | $4.3M | $1.5M | $2.8M | $77.2M |
| Oct 2031 | $4.5M | $2.2M | $2.3M | $74.4M |
| Sep 2031 | $4.4M | $2.3M | $2.1M | $72.0M |
| Aug 2031 | $4.4M | $1.8M | $2.6M | $70.0M |
| Jul 2031 | $4.5M | $1.9M | $2.6M | $67.4M |
| Jun 2031 | $4.4M | $2.2M | $2.3M | $64.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $309K |
| Local Dairy Co. | $279K |