| Droits TV | $1.2M |
| Bonus TV de Classement | $707K |
| Jour de match | $0 |
| Sponsoring | $46K |
| Merchandising | $537K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $486K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $27K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $669K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2030 | $3.0M | $2.7M | $338K | $9.7M |
| Mars 2030 | $2.5M | $3.0M | $-583K | $32.3M |
| Févr 2030 | $2.5M | $2.4M | $95K | $32.9M |
| Janv 2030 | $2.7M | $2.1M | $572K | $32.8M |
| Déc 2029 | $2.6M | $2.0M | $521K | $32.2M |
| Nov 2029 | $2.3M | $2.2M | $108K | $31.7M |
| Oct 2029 | $2.3M | $5.4M | $-3.2M | $31.6M |
| Sept 2029 | $17.9M | $2.8M | $15.2M | $34.7M |
| Août 2029 | $2.3M | $3.1M | $-722K | $19.5M |
| Juil 2029 | $2.5M | $2.9M | $-363K | $20.2M |
| Juin 2029 | $2.6M | $2.4M | $122K | $20.6M |
| Mai 2029 | $2.5M | $2.6M | $-24K | $20.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $93K |
| Beacon Telecom | $458K |