| Droits TV | $211K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $5K |
| Merchandising | $447K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $407K |
| Salaires joueurs | $850K |
| Salaires staff | $22K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $106K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $276K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $664K | $1.3M | $-593K | $-16.5M |
| Aug 2031 | $664K | $1.1M | $-450K | $-16.3M |
| Jul 2031 | $667K | $1.4M | $-733K | $-16.2M |
| Jun 2031 | $717K | $1.4M | $-650K | $-15.6M |
| May 2031 | $680K | $1.4M | $-707K | $-15.0M |
| Apr 2031 | $686K | $1.5M | $-837K | $-14.3M |
| Mar 2031 | $697K | $1.4M | $-710K | $-13.5M |
| Feb 2031 | $724K | $1.4M | $-709K | $-12.8M |
| Jan 2031 | $720K | $1.3M | $-628K | $-12.1M |
| Dec 2030 | $725K | $1.4M | $-651K | $-11.4M |
| Nov 2030 | $797K | $1.5M | $-684K | $-10.8M |
| Oct 2030 | $781K | $1.4M | $-663K | $-10.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $62K |