| Droits TV | $1.3M |
| Bonus TV de Classement | $426K |
| Jour de match | $3K |
| Sponsoring | $1K |
| Merchandising | $77K |
| 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 | $9K |
| Amortissement Transferts | $229 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $345K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2030 | $1.8M | $1.7M | $81K | $21.3M |
| Sep 2030 | $1.7M | $1.2M | $503K | $21.3M |
| Aug 2030 | $1.7M | $1.2M | $487K | $20.8M |
| Jul 2030 | $1.7M | $1.4M | $281K | $20.3M |
| Jun 2030 | $1.5M | $1.1M | $430K | $20.0M |
| May 2030 | $1.5M | $1.1M | $410K | $19.6M |
| Apr 2030 | $1.9M | $1.5M | $412K | $19.1M |
| Mar 2030 | $1.6M | $953K | $621K | $18.7M |
| Feb 2030 | $1.6M | $935K | $647K | $18.1M |
| Jan 2030 | $1.6M | $922K | $726K | $17.4M |
| Dec 2029 | $1.8M | $1.3M | $474K | $16.7M |
| Nov 2029 | $1.6M | $978K | $580K | $16.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $17K |