| Droits TV | $2.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $168K |
| Sponsoring | $2K |
| Merchandising | $152K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $4K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $461K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $2.6M | $1.7M | $953K | $22.6M |
| Dec 2030 | $2.6M | $1.9M | $714K | $21.7M |
| Nov 2030 | $2.5M | $2.0M | $490K | $20.9M |
| Oct 2030 | $2.4M | $1.6M | $758K | $20.4M |
| Sep 2030 | $2.4M | $1.5M | $929K | $19.7M |
| Aug 2030 | $2.4M | $1.3M | $1.0M | $18.7M |
| Jul 2030 | $2.8M | $2.2M | $644K | $17.7M |
| Jun 2030 | $2.4M | $1.5M | $918K | $17.0M |
| May 2030 | $2.5M | $1.8M | $721K | $16.1M |
| Apr 2030 | $2.6M | $2.1M | $472K | $15.4M |
| Mar 2030 | $2.6M | $1.9M | $725K | $14.9M |
| Feb 2030 | $2.8M | $2.4M | $388K | $14.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $27K |