| Droits TV | $1.1M |
| Bonus TV de Classement | $648K |
| Jour de match | $29K |
| Sponsoring | $8K |
| Merchandising | $700K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $13K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $19K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $699K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $2.5M | $2.1M | $458K | $-4.1M |
| Oct 2029 | $2.6M | $2.8M | $-183K | $-4.5M |
| Sep 2029 | $2.9M | $3.2M | $-337K | $-4.4M |
| Aug 2029 | $2.6M | $2.6M | $-20K | $-4.0M |
| Jul 2029 | $2.7M | $2.7M | $10K | $-4.0M |
| Jun 2029 | $2.5M | $2.4M | $148K | $-4.0M |
| May 2029 | $2.6M | $2.8M | $-255K | $-4.2M |
| Apr 2029 | $1.8M | $2.5M | $-690K | $-3.9M |
| Mar 2029 | $2.5M | $2.2M | $301K | $-3.2M |
| Feb 2029 | $2.5M | $3.8M | $-1.2M | $-3.6M |
| Jan 2029 | $2.5M | $2.1M | $459K | $-2.3M |
| Dec 2028 | $3.0M | $2.2M | $767K | $-2.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $97K |
| Beacon Telecom | $572K |