| Droits TV | $989K |
| Bonus TV de Classement | $246K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $92K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $912K |
| Salaires staff | $3K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $10K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $340K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $1.3M | $1.3M | $57K | $-2.1M |
| Dec 2030 | $1.5M | $1.4M | $57K | $-2.2M |
| Nov 2030 | $1.3M | $1.3M | $16K | $-2.2M |
| Oct 2030 | $1.3M | $1.6M | $-269K | $-2.2M |
| Sep 2030 | $1.3M | $1.7M | $-410K | $-2.0M |
| Aug 2030 | $1.4M | $1.5M | $-83K | $-1.6M |
| Jul 2030 | $1.4M | $1.9M | $-545K | $-1.5M |
| Jun 2030 | $1.4M | $1.6M | $-168K | $-964K |
| May 2030 | $1.6M | $1.8M | $-275K | $-801K |
| Apr 2030 | $1.6M | $1.8M | $-223K | $-532K |
| Mar 2030 | $1.3M | $1.2M | $145K | $-316K |
| Feb 2030 | $1.3M | $1.3M | $22K | $-467K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $14K |