| Droits TV | $5.1M |
| Bonus TV de Classement | $478K |
| Jour de match | $59K |
| Sponsoring | $78K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $9K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2032 | $6.8M | $4.4M | $2.4M | $121.4M |
| Mar 2032 | $7.6M | $4.6M | $3.0M | $119.0M |
| Feb 2032 | $5.7M | $5.0M | $728K | $115.9M |
| Jan 2032 | $7.3M | $3.0M | $4.3M | $131.3M |
| Dec 2031 | $5.5M | $2.9M | $2.6M | $127.9M |
| Nov 2031 | $5.6M | $3.2M | $2.4M | $126.1M |
| Oct 2031 | $5.5M | $3.2M | $2.3M | $124.5M |
| Sep 2031 | $5.4M | $2.9M | $2.5M | $122.7M |
| Aug 2031 | $5.5M | $5.5M | $-10K | $120.6M |
| Jul 2031 | $5.5M | $4.1M | $1.4M | $121.0M |
| Jun 2031 | $5.4M | $4.1M | $1.2M | $119.8M |
| May 2031 | $5.2M | $4.4M | $872K | $118.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $472K |
| Hometown Print | $463K |