| Droits TV | $517K |
| Bonus TV de Classement | $70K |
| Jour de match | $0 |
| Sponsoring | $60K |
| Merchandising | $373K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.1M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $720K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2032 | $4.1M | $1.8M | $2.4M | $37.2M |
| Jan 2032 | $4.3M | $1.5M | $2.8M | $37.2M |
| Dec 2031 | $4.3M | $2.5M | $1.8M | $34.4M |
| Nov 2031 | $4.2M | $2.2M | $2.0M | $32.6M |
| Oct 2031 | $4.2M | $3.3M | $959K | $30.7M |
| Sep 2031 | $4.2M | $2.3M | $2.0M | $29.7M |
| Aug 2031 | $7.6M | $2.3M | $5.4M | $27.8M |
| Jul 2031 | $4.7M | $1.8M | $2.9M | $33.3M |
| Jun 2031 | $6.8M | $1.5M | $5.2M | $30.4M |
| May 2031 | $4.8M | $1.6M | $3.2M | $25.2M |
| Apr 2031 | $4.9M | $1.7M | $3.3M | $22.0M |
| Mar 2031 | $5.0M | $1.5M | $3.4M | $18.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $302K |
| Westside Builders | $417K |