| Droits TV | $992K |
| Bonus TV de Classement | $168K |
| Jour de match | $76K |
| Sponsoring | $1K |
| Merchandising | $58K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $725K |
| Salaires staff | $2K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $233K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.3M | $981K | $314K | $15.3M |
| May 2030 | $1.5M | $1.2M | $273K | $15.0M |
| Apr 2030 | $1.1M | $1.1M | $18K | $14.7M |
| Mar 2030 | $1.3M | $807K | $462K | $14.7M |
| Feb 2030 | $1.3M | $831K | $455K | $14.2M |
| Jan 2030 | $1.3M | $797K | $539K | $13.7M |
| Dec 2029 | $1.4M | $811K | $603K | $13.1M |
| Nov 2029 | $1.3M | $812K | $536K | $12.5M |
| Oct 2029 | $1.3M | $923K | $402K | $12.0M |
| Sep 2029 | $1.2M | $958K | $288K | $11.5M |
| Aug 2029 | $1.3M | $1.0M | $235K | $11.2M |
| Jul 2029 | $1.2M | $975K | $251K | $11.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $15K |