| Droits TV | $266K |
| Bonus TV de Classement | $46K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $86K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $196K |
| Salaires joueurs | $299K |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $65K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $182K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2035 | $400K | $548K | $-149K | $-13.7M |
| Apr 2035 | $420K | $561K | $-141K | $-13.7M |
| Mar 2035 | $415K | $613K | $-199K | $-13.8M |
| Feb 2035 | $424K | $658K | $-234K | $-13.8M |
| Jan 2035 | $425K | $699K | $-274K | $-13.7M |
| Dec 2034 | $408K | $617K | $-209K | $-13.6M |
| Nov 2034 | $458K | $744K | $-286K | $-13.6M |
| Oct 2034 | $420K | $971K | $-552K | $-13.5M |
| Sep 2034 | $457K | $624K | $-167K | $-13.1M |
| Aug 2034 | $459K | $511K | $-52K | $-13.0M |
| Jul 2034 | $464K | $621K | $-158K | $-13.1M |
| Jun 2034 | $507K | $551K | $-44K | $-13.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $32K |