| Droits TV | $2.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $39K |
| Sponsoring | $16K |
| Merchandising | $246K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $12K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $459K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.6M | $2.2M | $387K | $49.2M |
| Oct 2029 | $2.5M | $1.7M | $877K | $48.8M |
| Sep 2029 | $2.8M | $1.7M | $1.2M | $47.9M |
| Aug 2029 | $2.8M | $1.3M | $1.5M | $52.9M |
| Jul 2029 | $2.8M | $1.5M | $1.3M | $51.4M |
| Jun 2029 | $3.3M | $1.3M | $2.0M | $50.1M |
| May 2029 | $2.7M | $1.6M | $1.2M | $48.1M |
| Apr 2029 | $2.8M | $1.6M | $1.2M | $46.9M |
| Mar 2029 | $2.7M | $1.6M | $1.1M | $45.7M |
| Feb 2029 | $3.1M | $1.8M | $1.3M | $44.6M |
| Jan 2029 | $3.1M | $1.9M | $1.2M | $43.4M |
| Dec 2028 | $2.8M | $2.0M | $848K | $42.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $190K |