| Droits TV | $219K |
| Bonus TV de Classement | $115K |
| Jour de match | $48K |
| Sponsoring | $106K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $95K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $13K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $471K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $2.0M | $1.9M | $110K | $7.5M |
| Avr 2030 | $1.9M | $1.9M | $29K | $7.4M |
| Mars 2030 | $1.9M | $2.3M | $-366K | $7.4M |
| Févr 2030 | $1.9M | $1.7M | $197K | $7.7M |
| Janv 2030 | $1.9M | $1.7M | $237K | $7.5M |
| Déc 2029 | $1.9M | $1.6M | $319K | $7.3M |
| Nov 2029 | $2.0M | $2.1M | $-139K | $7.0M |
| Oct 2029 | $2.0M | $2.3M | $-382K | $7.1M |
| Sept 2029 | $1.8M | $1.4M | $425K | $7.5M |
| Août 2029 | $1.8M | $1.4M | $428K | $7.1M |
| Juil 2029 | $1.8M | $1.3M | $482K | $6.6M |
| Juin 2029 | $2.0M | $1.4M | $685K | $6.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $543K |
| Hometown Print | $726K |