| Droits TV | $3.7M |
| Bonus TV de Classement | $585K |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $559K |
| Prime de Coupe | $138K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $911K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2036 | $5.0M | $3.6M | $1.4M | $99.6M |
| Août 2036 | $1.3M | $1.8M | $-442K | $98.9M |
| Juil 2036 | $3.8M | $1.9M | $1.9M | $100.9M |
| Juin 2036 | $3.9M | $2.5M | $1.4M | $100.7M |
| Mai 2036 | $3.6M | $1.8M | $1.8M | $100.9M |
| Avr 2036 | $3.6M | $2.2M | $1.5M | $100.7M |
| Mars 2036 | $3.6M | $2.3M | $1.3M | $100.9M |
| Févr 2036 | $3.6M | $2.5M | $1.1M | $100.9M |
| Janv 2036 | $4.0M | $2.5M | $1.5M | $101.1M |
| Déc 2035 | $3.5M | $2.1M | $1.3M | $100.9M |
| Nov 2035 | $3.4M | $3.0M | $426K | $100.8M |
| Oct 2035 | $3.4M | $3.3M | $156K | $101.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $300K |
| Local Dairy Co. | $302K |