| Droits TV | $131K |
| Bonus TV de Classement | $18K |
| Jour de match | $16K |
| Sponsoring | $6K |
| Merchandising | $114K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $501K |
| Salaires joueurs | $835K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $46K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $147K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2032 | $285K | $1.0M | $-745K | $-8.9M |
| Sep 2032 | $291K | $815K | $-525K | $-8.7M |
| Aug 2032 | $331K | $860K | $-529K | $-8.6M |
| Jul 2032 | $345K | $666K | $-321K | $-8.5M |
| Jun 2032 | $335K | $537K | $-202K | $-8.6M |
| May 2032 | $334K | $697K | $-362K | $-8.8M |
| Apr 2032 | $335K | $655K | $-320K | $-9.0M |
| Mar 2032 | $351K | $615K | $-264K | $-9.1M |
| Feb 2032 | $334K | $690K | $-356K | $-9.3M |
| Jan 2032 | $350K | $634K | $-284K | $-9.3M |
| Dec 2031 | $360K | $805K | $-444K | $-9.4M |
| Nov 2031 | $348K | $721K | $-373K | $-9.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $73K |