| Droits TV | $1.3M |
| Bonus TV de Classement | $110K |
| Jour de match | $2K |
| Sponsoring | $1K |
| Merchandising | $81K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $615K |
| Salaires staff | $5K |
| Amortissement Transferts | $26K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $339K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $1.5M | $984K | $529K | $21.9M |
| Apr 2032 | $2.0M | $1.0M | $967K | $21.4M |
| Mar 2032 | $1.7M | $896K | $758K | $20.4M |
| Feb 2032 | $1.7M | $897K | $766K | $19.6M |
| Jan 2032 | $1.7M | $840K | $903K | $18.8M |
| Dec 2031 | $1.9M | $838K | $1.0M | $17.9M |
| Nov 2031 | $1.7M | $840K | $815K | $16.8M |
| Oct 2031 | $1.7M | $1.5M | $123K | $16.0M |
| Sep 2031 | $1.7M | $1.1M | $522K | $15.8M |
| Aug 2031 | $1.7M | $1.0M | $644K | $15.3M |
| Jul 2031 | $1.7M | $1.3M | $343K | $14.6M |
| Jun 2031 | $1.7M | $1.6M | $101K | $14.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $14K |