| Droits TV | $1.3M |
| Bonus TV de Classement | $434K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $75K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $733K |
| Salaires staff | $5K |
| Amortissement Transferts | $46K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $390K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $1.8M | $1.2M | $629K | $21.3M |
| Feb 2032 | $1.8M | $1.2M | $654K | $20.6M |
| Jan 2032 | $1.9M | $1.4M | $536K | $19.9M |
| Dec 2031 | $2.1M | $1.4M | $720K | $19.4M |
| Nov 2031 | $1.8M | $1.3M | $490K | $19.7M |
| Oct 2031 | $2.0M | $2.3M | $-337K | $19.1M |
| Sep 2031 | $2.2M | $2.3M | $-69K | $19.4M |
| Aug 2031 | $2.1M | $1.5M | $558K | $19.4M |
| Jul 2031 | $2.1M | $1.6M | $518K | $18.7M |
| Jun 2031 | $2.2M | $1.8M | $463K | $18.1M |
| May 2031 | $2.1M | $1.6M | $532K | $17.6M |
| Apr 2031 | $2.4M | $1.5M | $866K | $17.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $19K |