| Droits TV | $2.1M |
| Bonus TV de Classement | $172K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $188K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $729K |
| Salaires staff | $6K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $453K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $2.4M | $1.2M | $1.2M | $29.3M |
| May 2029 | $2.5M | $1.5M | $1.1M | $28.1M |
| Apr 2029 | $2.7M | $1.5M | $1.1M | $27.0M |
| Mar 2029 | $2.6M | $1.5M | $1.1M | $25.9M |
| Feb 2029 | $2.8M | $1.9M | $962K | $24.7M |
| Jan 2029 | $2.9M | $1.6M | $1.3M | $23.8M |
| Dec 2028 | $2.6M | $1.6M | $1.0M | $22.5M |
| Nov 2028 | $2.4M | $1.5M | $901K | $21.5M |
| Oct 2028 | $2.5M | $2.0M | $425K | $20.5M |
| Sep 2028 | $2.8M | $1.3M | $1.6M | $20.1M |
| Aug 2028 | $2.3M | $1.2M | $1.1M | $18.5M |
| Jul 2028 | $2.6M | $1.3M | $1.3M | $17.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $199K |