| Droits TV | $270K |
| Bonus TV de Classement | $12K |
| Jour de match | $12K |
| Sponsoring | $2K |
| Merchandising | $51K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $433K |
| Salaires staff | $2K |
| Amortissement Transferts | $46K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $146K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2030 | $347K | $627K | $-280K | $2.1M |
| Nov 2030 | $355K | $611K | $-256K | $2.3M |
| Oct 2030 | $349K | $592K | $-243K | $2.5M |
| Sep 2030 | $336K | $629K | $-293K | $2.7M |
| Aug 2030 | $334K | $679K | $-344K | $3.0M |
| Jul 2030 | $331K | $430K | $-99K | $3.3M |
| Jun 2030 | $355K | $431K | $-76K | $3.3M |
| May 2030 | $335K | $453K | $-118K | $3.4M |
| Apr 2030 | $343K | $670K | $-327K | $3.4M |
| Mar 2030 | $338K | $660K | $-323K | $3.7M |
| Feb 2030 | $343K | $595K | $-252K | $4.0M |
| Jan 2030 | $360K | $654K | $-294K | $4.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $26K |