| Droits TV | $181K |
| Bonus TV de Classement | $49K |
| Jour de match | $12K |
| Sponsoring | $62 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $130K |
| Salaires staff | $2K |
| Amortissement Transferts | $874 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $246K | $219K | $27K | $295K |
| Jul 2029 | $350K | $229K | $122K | $267K |
| Jun 2029 | $227K | $208K | $19K | $145K |
| May 2029 | $296K | $214K | $82K | $125K |
| Apr 2029 | $256K | $233K | $24K | $42K |
| Mar 2029 | $238K | $306K | $-68K | $17K |
| Feb 2029 | $326K | $296K | $30K | $84K |
| Jan 2029 | $313K | $260K | $52K | $54K |
| Dec 2028 | $316K | $259K | $57K | $173 |
| Nov 2028 | $270K | $251K | $18K | $-58K |
| Oct 2028 | $226K | $284K | $-58K | $-77K |
| Sep 2028 | $222K | $230K | $-8K | $-20K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $750 |