| Droits TV | $2.4M |
| Bonus TV de Classement | $793K |
| Jour de match | $46K |
| Sponsoring | $20K |
| Merchandising | $352K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $42K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $698K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.7M | $1.8M | $1.8M | $41.4M |
| Oct 2029 | $3.7M | $2.5M | $1.2M | $39.5M |
| Sep 2029 | $3.6M | $2.7M | $920K | $38.2M |
| Aug 2029 | $3.7M | $2.1M | $1.6M | $37.3M |
| Jul 2029 | $3.6M | $2.1M | $1.5M | $35.6M |
| Jun 2029 | $3.8M | $2.1M | $1.8M | $34.1M |
| May 2029 | $3.9M | $2.5M | $1.4M | $32.2M |
| Apr 2029 | $3.8M | $2.1M | $1.7M | $30.8M |
| Mar 2029 | $3.6M | $2.3M | $1.3M | $29.1M |
| Feb 2029 | $3.7M | $1.9M | $1.8M | $27.7M |
| Jan 2029 | $4.3M | $1.9M | $2.3M | $25.9M |
| Dec 2028 | $3.6M | $1.9M | $1.7M | $23.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $237K |