| Droits TV | $449K |
| Bonus TV de Classement | $49K |
| Jour de match | $143K |
| Sponsoring | $34K |
| Merchandising | $458K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $1.2M |
| Salaires joueurs | $1.9M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $170K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $314K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2032 | $1.1M | $2.4M | $-1.2M | $-31.0M |
| Jan 2032 | $1.1M | $1.9M | $-786K | $-31.0M |
| Dec 2031 | $1.2M | $2.5M | $-1.3M | $-31.4M |
| Nov 2031 | $1.1M | $2.5M | $-1.4M | $-31.2M |
| Oct 2031 | $1.2M | $2.2M | $-1.0M | $-30.9M |
| Sep 2031 | $1.1M | $2.5M | $-1.4M | $-30.9M |
| Aug 2031 | $1.1M | $1.9M | $-865K | $-30.5M |
| Jul 2031 | $1.3M | $1.8M | $-489K | $-30.4M |
| Jun 2031 | $1.1M | $1.7M | $-620K | $-30.7M |
| May 2031 | $1.1M | $1.5M | $-434K | $-31.0M |
| Apr 2031 | $1.2M | $2.4M | $-1.2M | $-31.5M |
| Mar 2031 | $1.2M | $2.5M | $-1.2M | $-31.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $410K |
| Hometown Print | $373K |