| Droits TV | $2.8M |
| Bonus TV de Classement | $659K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $696K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $2K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $813K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2040 | $4.2M | $3.3M | $833K | $55.9M |
| Nov 2040 | $4.2M | $2.6M | $1.6M | $55.0M |
| Oct 2040 | $4.1M | $2.9M | $1.2M | $53.5M |
| Sep 2040 | $4.1M | $2.8M | $1.3M | $52.3M |
| Aug 2040 | $4.3M | $3.7M | $616K | $51.0M |
| Jul 2040 | $4.5M | $3.5M | $972K | $50.4M |
| Jun 2040 | $4.6M | $3.5M | $1.1M | $49.4M |
| May 2040 | $4.8M | $3.9M | $894K | $48.3M |
| Apr 2040 | $4.9M | $3.4M | $1.6M | $47.4M |
| Mar 2040 | $4.9M | $3.4M | $1.5M | $45.8M |
| Feb 2040 | $4.5M | $3.3M | $1.3M | $44.3M |
| Jan 2040 | $6.8M | $2.5M | $4.3M | $43.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $247K |
| Hometown Print | $202K |