| Droits TV | $1.1M |
| Bonus TV de Classement | $222K |
| Jour de match | $43K |
| Sponsoring | $22K |
| Merchandising | $119K |
| Prime de Coupe | $0 |
| Prime Européenne | $3.6M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $865K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $295K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2036 | $5.1M | $1.2M | $3.9M | $46.0M |
| Août 2036 | $1.5M | $1.1M | $435K | $42.7M |
| Juil 2036 | $1.6M | $1.2M | $310K | $42.9M |
| Juin 2036 | $1.7M | $1.3M | $407K | $43.3M |
| Mai 2036 | $1.6M | $1.4M | $214K | $43.5M |
| Avr 2036 | $1.6M | $1.4M | $283K | $43.9M |
| Mars 2036 | $1.7M | $1.1M | $536K | $44.3M |
| Févr 2036 | $1.7M | $1.0M | $650K | $44.3M |
| Janv 2036 | $1.9M | $1.1M | $789K | $44.2M |
| Déc 2035 | $1.9M | $1.0M | $845K | $43.9M |
| Nov 2035 | $1.7M | $1.2M | $468K | $43.5M |
| Oct 2035 | $1.7M | $2.9M | $-1.2M | $43.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $120K |
| Hometown Print | $141K |