| Droits TV | $222K |
| Bonus TV de Classement | $111K |
| Jour de match | $0 |
| Sponsoring | $105K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $12K |
| Amortissement Transferts | $141K |
| Intérêts de la Dette | $37K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $406K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2031 | $1.8M | $2.6M | $-856K | $-9.2M |
| Jun 2031 | $2.0M | $1.6M | $374K | $-8.5M |
| May 2031 | $1.8M | $2.1M | $-299K | $-9.0M |
| Apr 2031 | $1.8M | $2.5M | $-712K | $-8.9M |
| Mar 2031 | $1.8M | $2.8M | $-1.1M | $-8.3M |
| Feb 2031 | $1.8M | $2.4M | $-663K | $-7.4M |
| Jan 2031 | $1.7M | $2.1M | $-312K | $-6.9M |
| Dec 2030 | $1.7M | $2.3M | $-587K | $-6.7M |
| Nov 2030 | $1.7M | $2.3M | $-597K | $-6.3M |
| Oct 2030 | $1.8M | $2.2M | $-401K | $-5.8M |
| Sep 2030 | $1.7M | $3.6M | $-1.9M | $-5.6M |
| Aug 2030 | $1.7M | $1.8M | $-116K | $-3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $510K |
| Hometown Print | $752K |