| Droits TV | $2K |
| Bonus TV de Classement | $371 |
| Jour de match | $4K |
| Sponsoring | $1K |
| Merchandising | $189 |
| Prime de Coupe | $131K |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $1K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.6M |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2031 | $139K | $3.0M | $-2.9M | $-108.5M |
| Apr 2031 | $8K | $2.8M | $-2.8M | $-105.6M |
| Mar 2031 | $3K | $2.6M | $-2.6M | $-102.8M |
| Feb 2031 | $4K | $2.7M | $-2.7M | $-100.2M |
| Jan 2031 | $1.1M | $2.3M | $-1.2M | $-97.5M |
| Dec 2030 | $4K | $2.3M | $-2.3M | $-96.3M |
| Nov 2030 | $8K | $2.2M | $-2.2M | $-94.1M |
| Oct 2030 | $10K | $2.8M | $-2.8M | $-91.9M |
| Sep 2030 | $366K | $2.7M | $-2.3M | $-89.1M |
| Aug 2030 | $10K | $2.5M | $-2.5M | $-86.7M |
| Jul 2030 | $5K | $2.7M | $-2.7M | $-84.3M |
| Jun 2030 | $8K | $2.4M | $-2.4M | $-81.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $17K |