| Droits TV | $3.3M |
| Bonus TV de Classement | $135K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $230K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $17K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $618K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2031 | $3.6M | $2.1M | $1.5M | $110.5M |
| Feb 2031 | $3.7M | $1.4M | $2.3M | $110.8M |
| Jan 2031 | $4.2M | $1.4M | $2.8M | $110.2M |
| Dec 2030 | $4.7M | $1.4M | $3.3M | $109.1M |
| Nov 2030 | $3.6M | $1.6M | $2.0M | $107.3M |
| Oct 2030 | $3.8M | $1.6M | $2.1M | $106.9M |
| Sep 2030 | $3.7M | $1.8M | $1.9M | $106.3M |
| Aug 2030 | $3.7M | $2.1M | $1.6M | $105.8M |
| Jul 2030 | $3.7M | $1.6M | $2.1M | $105.7M |
| Jun 2030 | $3.7M | $1.6M | $2.1M | $104.9M |
| May 2030 | $5.0M | $2.0M | $2.9M | $104.0M |
| Apr 2030 | $3.7M | $1.4M | $2.4M | $101.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $230K |