| Droits TV | $207K |
| Bonus TV de Classement | $131K |
| Jour de match | $0 |
| Sponsoring | $554 |
| Merchandising | $12K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $225K |
| Salaires staff | $9K |
| Amortissement Transferts | $520 |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $124K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $351K | $365K | $-14K | $-1.4M |
| Oct 2029 | $336K | $429K | $-94K | $-1.3M |
| Sep 2029 | $331K | $465K | $-135K | $-1.2M |
| Aug 2029 | $337K | $345K | $-8K | $-1.1M |
| Jul 2029 | $790K | $405K | $385K | $-1.1M |
| Jun 2029 | $359K | $372K | $-13K | $-1.5M |
| May 2029 | $382K | $443K | $-61K | $-1.5M |
| Apr 2029 | $374K | $509K | $-135K | $-1.4M |
| Mar 2029 | $370K | $487K | $-117K | $-1.3M |
| Feb 2029 | $426K | $640K | $-214K | $-1.1M |
| Jan 2029 | $383K | $552K | $-169K | $-934K |
| Dec 2028 | $318K | $502K | $-184K | $-765K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $7K |