| Droits TV | $744K |
| Bonus TV de Classement | $267K |
| Jour de match | $0 |
| Sponsoring | $82K |
| Merchandising | $811K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $2K |
| Amortissement Transferts | $42K |
| Intérêts de la Dette | $40K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $407K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $1.9M | $2.5M | $-563K | $-8.8M |
| Apr 2032 | $1.9M | $2.3M | $-381K | $-8.3M |
| Mar 2032 | $1.9M | $2.0M | $-52K | $-7.9M |
| Feb 2032 | $1.9M | $3.0M | $-1.1M | $-7.9M |
| Jan 2032 | $1.8M | $2.1M | $-351K | $-6.9M |
| Dec 2031 | $1.8M | $2.5M | $-706K | $-6.6M |
| Nov 2031 | $1.8M | $2.4M | $-663K | $-5.9M |
| Oct 2031 | $1.8M | $2.6M | $-861K | $-5.3M |
| Sep 2031 | $1.5M | $2.4M | $-892K | $-4.5M |
| Aug 2031 | $1.7M | $1.8M | $-148K | $-3.7M |
| Jul 2031 | $1.7M | $1.7M | $-28K | $-3.7M |
| Jun 2031 | $2.9M | $1.8M | $1.1M | $-3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $461K |
| Local Dairy Co. | $522K |