| Droits TV | $131K |
| Bonus TV de Classement | $7K |
| Jour de match | $2K |
| Sponsoring | $2K |
| Merchandising | $20K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $107K |
| Salaires joueurs | $226K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $29K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $116K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $161K | $374K | $-213K | $-7.6M |
| Aug 2030 | $164K | $348K | $-184K | $-7.5M |
| Jul 2030 | $172K | $440K | $-268K | $-7.4M |
| Jun 2030 | $190K | $396K | $-206K | $-7.3M |
| May 2030 | $163K | $537K | $-374K | $-7.2M |
| Apr 2030 | $216K | $448K | $-232K | $-6.9M |
| Mar 2030 | $205K | $377K | $-172K | $-6.7M |
| Feb 2030 | $205K | $304K | $-99K | $-6.6M |
| Jan 2030 | $209K | $304K | $-96K | $-6.6M |
| Dec 2029 | $235K | $355K | $-120K | $-6.5M |
| Nov 2029 | $210K | $304K | $-94K | $-6.5M |
| Oct 2029 | $210K | $306K | $-95K | $-6.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $19K |