| Droits TV | $2.0M |
| Bonus TV de Classement | $112K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $130K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $626K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $489K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $2.2M | $1.1M | $1.1M | $14.6M |
| Nov 2029 | $2.3M | $1.1M | $1.1M | $13.5M |
| Oct 2029 | $2.4M | $1.4M | $1.1M | $12.4M |
| Sep 2029 | $2.3M | $2.0M | $251K | $11.3M |
| Aug 2029 | $2.2M | $1.7M | $517K | $11.1M |
| Jul 2029 | $2.3M | $1.4M | $963K | $10.5M |
| Jun 2029 | $2.4M | $1.3M | $1.1M | $9.6M |
| May 2029 | $2.2M | $1.1M | $1.1M | $42.9M |
| Apr 2029 | $2.3M | $1.4M | $912K | $41.8M |
| Mar 2029 | $2.3M | $1.2M | $1.0M | $40.9M |
| Feb 2029 | $2.3M | $1.1M | $1.2M | $39.8M |
| Jan 2029 | $2.5M | $1.1M | $1.4M | $38.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $24K |