| Droits TV | $1.8M |
| Bonus TV de Classement | $707K |
| Jour de match | $0 |
| Sponsoring | $28K |
| Merchandising | $312K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $20K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $598K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $2.9M | $1.9M | $992K | $23.6M |
| Mar 2030 | $2.9M | $1.9M | $945K | $22.6M |
| Feb 2030 | $2.9M | $1.9M | $1.0M | $21.7M |
| Jan 2030 | $3.0M | $1.8M | $1.1M | $20.7M |
| Dec 2029 | $2.9M | $2.4M | $431K | $19.5M |
| Nov 2029 | $3.5M | $1.8M | $1.7M | $19.1M |
| Oct 2029 | $3.0M | $2.0M | $1.0M | $17.4M |
| Sep 2029 | $3.2M | $2.3M | $892K | $16.4M |
| Aug 2029 | $3.4M | $2.3M | $1.1M | $15.5M |
| Jul 2029 | $2.9M | $2.2M | $705K | $14.4M |
| Jun 2029 | $2.7M | $2.2M | $533K | $13.7M |
| May 2029 | $2.8M | $2.5M | $265K | $13.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $165K |
| Hometown Print | $165K |