| Droits TV | $1.3M |
| Bonus TV de Classement | $224K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $70K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $961K |
| Salaires staff | $11K |
| Amortissement Transferts | $229 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $325K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2032 | $1.7M | $1.3M | $405K | $16.2M |
| Dec 2031 | $1.8M | $1.0M | $811K | $15.8M |
| Nov 2031 | $1.6M | $957K | $683K | $15.0M |
| Oct 2031 | $1.6M | $1.1M | $554K | $14.3M |
| Sep 2031 | $1.6M | $1.4M | $239K | $13.8M |
| Aug 2031 | $1.6M | $1.2M | $389K | $13.5M |
| Jul 2031 | $1.7M | $1.2M | $471K | $13.2M |
| Jun 2031 | $1.6M | $1.5M | $103K | $12.7M |
| May 2031 | $1.7M | $1.2M | $487K | $12.6M |
| Apr 2031 | $2.1M | $1.2M | $852K | $12.1M |
| Mar 2031 | $1.8M | $954K | $887K | $25.7M |
| Feb 2031 | $1.8M | $1.2M | $628K | $24.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $17K |