| Droits TV | $1.3M |
| Bonus TV de Classement | $663K |
| Jour de match | $0 |
| Sponsoring | $56K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $23K |
| Amortissement Transferts | $74K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $874K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2030 | $3.0M | $2.8M | $257K | $19.2M |
| Jan 2030 | $3.2M | $2.9M | $310K | $18.9M |
| Dec 2029 | $4.1M | $2.8M | $1.3M | $18.5M |
| Nov 2029 | $3.0M | $2.6M | $325K | $17.1M |
| Oct 2029 | $3.2M | $2.8M | $427K | $16.7M |
| Sep 2029 | $3.2M | $3.0M | $186K | $16.2M |
| Aug 2029 | $3.4M | $3.5M | $-163K | $16.0M |
| Jul 2029 | $3.3M | $3.7M | $-392K | $16.0M |
| Jun 2029 | $3.0M | $3.1M | $-39K | $16.4M |
| May 2029 | $3.0M | $3.3M | $-301K | $16.3M |
| Apr 2029 | $2.8M | $3.7M | $-875K | $16.6M |
| Mar 2029 | $2.9M | $2.7M | $210K | $17.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $111K |
| Riverstone Logistics | $563K |