| Droits TV | $190K |
| Bonus TV de Classement | $13K |
| Jour de match | $7K |
| Sponsoring | $8K |
| Merchandising | $528K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $983K |
| Salaires joueurs | $1.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $147K |
| Indemnités de Prêt (Dépense) | $36K |
| Entretien installations | $236K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2033 | $746K | $1.9M | $-1.1M | $-25.9M |
| Jun 2033 | $804K | $1.8M | $-1.0M | $-25.7M |
| May 2033 | $791K | $2.0M | $-1.2M | $-25.7M |
| Apr 2033 | $787K | $2.4M | $-1.6M | $-25.4M |
| Mar 2033 | $798K | $2.0M | $-1.2M | $-24.6M |
| Feb 2033 | $828K | $2.5M | $-1.7M | $-24.3M |
| Jan 2033 | $811K | $2.2M | $-1.4M | $-23.3M |
| Dec 2032 | $850K | $1.8M | $-958K | $-22.5M |
| Nov 2032 | $880K | $2.1M | $-1.3M | $-22.0M |
| Oct 2032 | $863K | $1.8M | $-902K | $-21.1M |
| Sep 2032 | $2.9M | $2.0M | $847K | $-20.5M |
| Aug 2032 | $873K | $1.5M | $-655K | $-22.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $101K |