| Droits TV | $3.1M |
| Bonus TV de Classement | $389K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $176K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $686K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2033 | $3.7M | $1.8M | $1.9M | $31.8M |
| May 2033 | $3.7M | $1.8M | $2.0M | $29.9M |
| Apr 2033 | $3.7M | $2.5M | $1.2M | $27.9M |
| Mar 2033 | $3.8M | $2.5M | $1.3M | $26.7M |
| Feb 2033 | $3.8M | $2.4M | $1.4M | $25.4M |
| Jan 2033 | $4.1M | $2.5M | $1.6M | $24.0M |
| Dec 2032 | $4.1M | $2.4M | $1.7M | $22.4M |
| Nov 2032 | $4.4M | $2.3M | $2.0M | $20.8M |
| Oct 2032 | $5.3M | $2.4M | $2.9M | $18.7M |
| Sep 2032 | $3.7M | $2.0M | $1.7M | $63.4M |
| Aug 2032 | $3.8M | $1.8M | $1.9M | $61.7M |
| Jul 2032 | $4.0M | $2.0M | $2.0M | $59.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $27K |