| Droits TV | $2.7M |
| Bonus TV de Classement | $90K |
| Jour de match | $49K |
| Sponsoring | $2K |
| Merchandising | $52K |
| Prime de Coupe | $104K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $508K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $3.0M | $1.6M | $1.3M | $38.0M |
| Feb 2032 | $2.7M | $1.5M | $1.2M | $36.6M |
| Jan 2032 | $3.3M | $1.2M | $2.1M | $56.6M |
| Dec 2031 | $2.8M | $1.6M | $1.2M | $54.6M |
| Nov 2031 | $2.8M | $1.4M | $1.5M | $53.4M |
| Oct 2031 | $3.0M | $1.4M | $1.6M | $51.9M |
| Sep 2031 | $3.1M | $1.7M | $1.4M | $50.3M |
| Aug 2031 | $2.9M | $1.5M | $1.5M | $48.8M |
| Jul 2031 | $2.9M | $1.4M | $1.5M | $47.4M |
| Jun 2031 | $3.0M | $1.5M | $1.5M | $45.9M |
| May 2031 | $3.0M | $2.1M | $902K | $44.3M |
| Apr 2031 | $2.9M | $1.6M | $1.3M | $43.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $28K |