| Droits TV | $3.0M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $16K |
| Sponsoring | $51K |
| Merchandising | $974K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $10K |
| Amortissement Transferts | $181K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $962K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $5.3M | $4.4M | $913K | $71.2M |
| Apr 2032 | $5.3M | $4.3M | $981K | $70.1M |
| Mar 2032 | $5.1M | $4.4M | $703K | $68.9M |
| Feb 2032 | $5.5M | $3.7M | $1.8M | $68.0M |
| Jan 2032 | $12.3M | $4.3M | $8.0M | $66.0M |
| Dec 2031 | $8.4M | $4.3M | $4.1M | $57.9M |
| Nov 2031 | $8.4M | $3.8M | $4.6M | $53.6M |
| Oct 2031 | $6.9M | $4.1M | $2.8M | $48.8M |
| Sep 2031 | $8.5M | $3.5M | $4.9M | $45.8M |
| Aug 2031 | $5.4M | $5.3M | $147K | $40.7M |
| Jul 2031 | $5.9M | $5.9M | $-50K | $40.4M |
| Jun 2031 | $5.4M | $4.6M | $822K | $41.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $290K |
| Hometown Print | $322K |