| Droits TV | $2.5M |
| Bonus TV de Classement | $753K |
| Jour de match | $25K |
| Sponsoring | $21K |
| Merchandising | $223K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $16K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $637K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2032 | $3.6M | $1.8M | $1.8M | $88.4M |
| Jul 2032 | $3.5M | $2.0M | $1.5M | $87.9M |
| Jun 2032 | $3.8M | $2.0M | $1.8M | $87.6M |
| May 2032 | $3.3M | $1.7M | $1.6M | $86.9M |
| Apr 2032 | $3.2M | $1.8M | $1.4M | $86.5M |
| Mar 2032 | $3.7M | $1.8M | $1.9M | $86.3M |
| Feb 2032 | $3.3M | $1.8M | $1.5M | $85.3M |
| Jan 2032 | $4.3M | $1.4M | $2.8M | $84.6M |
| Dec 2031 | $3.5M | $1.8M | $1.7M | $82.6M |
| Nov 2031 | $3.6M | $1.4M | $2.1M | $81.7M |
| Oct 2031 | $3.6M | $2.2M | $1.4M | $80.2M |
| Sep 2031 | $3.6M | $1.8M | $1.8M | $79.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $40K |