| Droits TV | $1.6M |
| Bonus TV de Classement | $76K |
| Jour de match | $0 |
| Sponsoring | $10K |
| Merchandising | $164K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $4K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $415K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $1.8M | $1.4M | $391K | $6.9M |
| Jun 2030 | $2.1M | $1.7M | $476K | $6.5M |
| May 2030 | $1.8M | $1.6M | $241K | $6.0M |
| Apr 2030 | $1.8M | $1.5M | $305K | $5.7M |
| Mar 2030 | $1.8M | $2.0M | $-187K | $5.4M |
| Feb 2030 | $1.8M | $2.1M | $-383K | $5.6M |
| Jan 2030 | $1.8M | $1.9M | $-101K | $6.0M |
| Dec 2029 | $1.8M | $1.9M | $-75K | $6.1M |
| Nov 2029 | $1.8M | $2.1M | $-277K | $6.1M |
| Oct 2029 | $1.9M | $1.8M | $98K | $6.4M |
| Sep 2029 | $1.8M | $2.3M | $-468K | $6.3M |
| Aug 2029 | $2.1M | $1.8M | $305K | $6.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $120K |