| Droits TV | $460K |
| Bonus TV de Classement | $88K |
| Jour de match | $43K |
| Sponsoring | $613 |
| Merchandising | $11K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $757K |
| Salaires staff | $1K |
| Amortissement Transferts | $229 |
| Intérêts de la Dette | $23K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $167K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $603K | $949K | $-346K | $-5.3M |
| Aug 2030 | $648K | $636K | $12K | $-4.9M |
| Jul 2030 | $640K | $918K | $-277K | $-5.0M |
| Jun 2030 | $671K | $669K | $2K | $-4.7M |
| May 2030 | $699K | $799K | $-101K | $-4.7M |
| Apr 2030 | $665K | $700K | $-35K | $-4.6M |
| Mar 2030 | $592K | $650K | $-57K | $-4.5M |
| Feb 2030 | $468K | $734K | $-265K | $-4.5M |
| Jan 2030 | $461K | $481K | $-20K | $-4.2M |
| Dec 2029 | $486K | $640K | $-154K | $-4.2M |
| Nov 2029 | $501K | $495K | $6K | $-4.1M |
| Oct 2029 | $485K | $628K | $-143K | $-4.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $7K |