| Droits TV | $1.3M |
| Bonus TV de Classement | $225K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $77K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $403K |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $290K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2032 | $1.6M | $701K | $854K | $42.8M |
| Jan 2032 | $1.8M | $654K | $1.1M | $42.5M |
| Dec 2031 | $1.6M | $687K | $963K | $41.9M |
| Nov 2031 | $1.5M | $687K | $862K | $41.4M |
| Oct 2031 | $1.6M | $1.1M | $485K | $41.0M |
| Sep 2031 | $1.6M | $730K | $847K | $41.0M |
| Aug 2031 | $1.6M | $784K | $794K | $40.6M |
| Jul 2031 | $1.7M | $929K | $801K | $40.2M |
| Jun 2031 | $1.8M | $1.1M | $668K | $39.8M |
| May 2031 | $2.0M | $1.0M | $930K | $39.5M |
| Apr 2031 | $1.5M | $920K | $597K | $38.8M |
| Mar 2031 | $1.6M | $751K | $872K | $41.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $14K |