| Droits TV | $953K |
| Bonus TV de Classement | $503K |
| Jour de match | $13K |
| Sponsoring | $15K |
| Merchandising | $287K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $98K |
| Salaires joueurs | $2.0M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $239K |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $529K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $1.8M | $2.8M | $-1.1M | $-34.1M |
| Apr 2032 | $1.4M | $3.3M | $-1.9M | $-33.2M |
| Mar 2032 | $1.6M | $3.6M | $-2.0M | $-31.5M |
| Feb 2032 | $1.6M | $2.6M | $-954K | $-29.4M |
| Jan 2032 | $1.6M | $2.8M | $-1.2M | $-28.5M |
| Dec 2031 | $2.0M | $2.3M | $-262K | $-27.3M |
| Nov 2031 | $1.6M | $2.2M | $-591K | $-27.0M |
| Oct 2031 | $1.6M | $3.0M | $-1.4M | $-26.4M |
| Sep 2031 | $1.6M | $2.5M | $-842K | $-25.1M |
| Aug 2031 | $1.6M | $3.2M | $-1.6M | $-24.2M |
| Jul 2031 | $1.7M | $3.4M | $-1.7M | $-22.7M |
| Jun 2031 | $1.6M | $3.0M | $-1.4M | $-21.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $97K |
| Local Dairy Co. | $87K |