| Droits TV | $2.1M |
| Bonus TV de Classement | $470K |
| Jour de match | $0 |
| Sponsoring | $36K |
| Merchandising | $225K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $10K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $572K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $2.8M | $1.6M | $1.2M | $35.7M |
| Apr 2032 | $2.8M | $1.6M | $1.2M | $34.5M |
| Mar 2032 | $2.8M | $2.4M | $444K | $33.3M |
| Feb 2032 | $2.8M | $1.7M | $1.1M | $32.9M |
| Jan 2032 | $3.0M | $1.8M | $1.2M | $31.8M |
| Dec 2031 | $2.8M | $1.9M | $878K | $30.6M |
| Nov 2031 | $2.9M | $1.8M | $1.1M | $29.7M |
| Oct 2031 | $2.8M | $1.9M | $834K | $28.6M |
| Sep 2031 | $2.9M | $2.1M | $797K | $27.8M |
| Aug 2031 | $2.9M | $2.0M | $869K | $27.0M |
| Jul 2031 | $2.9M | $1.6M | $1.3M | $26.1M |
| Jun 2031 | $3.6M | $1.6M | $2.1M | $24.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $212K |
| Westside Builders | $223K |