| Droits TV | $3.7M |
| Bonus TV de Classement | $122K |
| Jour de match | $5K |
| Sponsoring | $53K |
| Merchandising | $723K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $13K |
| Amortissement Transferts | $360K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $766K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2032 | $5.0M | $5.5M | $-561K | $111.0M |
| Jan 2032 | $5.0M | $4.8M | $201K | $111.2M |
| Dec 2031 | $4.4M | $7.2M | $-2.9M | $110.6M |
| Nov 2031 | $4.5M | $4.6M | $-149K | $113.1M |
| Oct 2031 | $4.8M | $4.8M | $25K | $112.9M |
| Sep 2031 | $4.8M | $5.1M | $-281K | $112.5M |
| Aug 2031 | $4.9M | $4.1M | $836K | $112.4M |
| Jul 2031 | $8.5M | $5.2M | $3.3M | $111.2M |
| Jun 2031 | $8.3M | $4.3M | $4.0M | $107.5M |
| May 2031 | $5.1M | $6.0M | $-921K | $103.1M |
| Apr 2031 | $5.7M | $6.0M | $-349K | $103.6M |
| Mar 2031 | $5.8M | $5.4M | $456K | $103.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $355K |
| Hometown Print | $275K |