| Droits TV | $2.5M |
| Bonus TV de Classement | $674K |
| Jour de match | $15K |
| Sponsoring | $32K |
| Merchandising | $1.7M |
| Prime de Coupe | $185K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $106K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $968K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2030 | $5.1M | $5.3M | $-151K | $60.0M |
| Nov 2030 | $4.9M | $4.4M | $569K | $60.0M |
| Oct 2030 | $5.1M | $4.4M | $659K | $59.4M |
| Sep 2030 | $2.6M | $3.9M | $-1.3M | $58.6M |
| Aug 2030 | $2.2M | $3.0M | $-851K | $59.8M |
| Jul 2030 | $3.8M | $3.3M | $569K | $60.6M |
| Jun 2030 | $3.5M | $2.8M | $679K | $60.5M |
| May 2030 | $3.3M | $3.1M | $290K | $59.7M |
| Apr 2030 | $3.3M | $4.0M | $-695K | $59.3M |
| Mar 2030 | $3.3M | $4.1M | $-808K | $59.9M |
| Feb 2030 | $3.2M | $4.7M | $-1.5M | $60.6M |
| Jan 2030 | $3.5M | $4.8M | $-1.3M | $62.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $224K |
| Hometown Print | $159K |