| Droits TV | $145K |
| Bonus TV de Classement | $70K |
| Jour de match | $0 |
| Sponsoring | $886 |
| Merchandising | $37K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $9K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $155K |
| Salaires joueurs | $281K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $36K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $121K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2031 | $261K | $440K | $-179K | $-6.4M |
| Jun 2031 | $239K | $303K | $-64K | $-6.4M |
| May 2031 | $241K | $294K | $-53K | $-6.5M |
| Apr 2031 | $241K | $372K | $-131K | $-6.6M |
| Mar 2031 | $245K | $425K | $-180K | $-6.6M |
| Feb 2031 | $248K | $353K | $-106K | $-6.6M |
| Jan 2031 | $249K | $314K | $-65K | $-6.7M |
| Dec 2030 | $250K | $443K | $-193K | $-6.8M |
| Nov 2030 | $246K | $395K | $-149K | $-6.8M |
| Oct 2030 | $257K | $485K | $-228K | $-6.8M |
| Sep 2030 | $263K | $603K | $-340K | $-6.7M |
| Aug 2030 | $239K | $392K | $-152K | $-6.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $11K |