| Droits TV | $1K |
| Bonus TV de Classement | $0 |
| Jour de match | $6K |
| Sponsoring | $1K |
| Merchandising | $189 |
| Prime de Coupe | $131K |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $769 |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $1.4M |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2031 | $140K | $3.1M | $-3.0M | $-97.6M |
| Apr 2031 | $11K | $2.6M | $-2.5M | $-94.6M |
| Mar 2031 | $7K | $2.4M | $-2.4M | $-92.1M |
| Feb 2031 | $8K | $2.2M | $-2.2M | $-89.7M |
| Jan 2031 | $824K | $2.4M | $-1.6M | $-87.5M |
| Dec 2030 | $3K | $2.0M | $-2.0M | $-86.0M |
| Nov 2030 | $5K | $2.1M | $-2.1M | $-83.9M |
| Oct 2030 | $25K | $2.2M | $-2.2M | $-81.8M |
| Sep 2030 | $40K | $2.4M | $-2.4M | $-79.7M |
| Aug 2030 | $29K | $2.6M | $-2.6M | $-77.3M |
| Jul 2030 | $42K | $2.3M | $-2.2M | $-74.7M |
| Jun 2030 | $33K | $2.3M | $-2.2M | $-72.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $15K |