| Droits TV | $995K |
| Bonus TV de Classement | $531K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $65K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $505K |
| Salaires staff | $3K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $273K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $1.6M | $793K | $800K | $29.9M |
| Jul 2030 | $1.8M | $798K | $994K | $29.1M |
| Jun 2030 | $1.6M | $893K | $733K | $28.0M |
| May 2030 | $1.7M | $906K | $781K | $27.3M |
| Apr 2030 | $1.7M | $893K | $794K | $26.5M |
| Mar 2030 | $1.7M | $1.5M | $147K | $25.7M |
| Feb 2030 | $1.7M | $968K | $773K | $25.5M |
| Jan 2030 | $1.8M | $961K | $818K | $24.8M |
| Dec 2029 | $1.6M | $932K | $646K | $23.9M |
| Nov 2029 | $1.1M | $879K | $232K | $23.3M |
| Oct 2029 | $1.5M | $834K | $714K | $27.0M |
| Sep 2029 | $1.5M | $842K | $702K | $26.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $15K |