| Droits TV | $921K |
| Bonus TV de Classement | $365K |
| Jour de match | $56K |
| Sponsoring | $1K |
| Merchandising | $26K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $381K |
| Salaires staff | $5K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $314K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.4M | $719K | $649K | $11.4M |
| Nov 2029 | $1.2M | $906K | $278K | $10.8M |
| Oct 2029 | $1.2M | $768K | $451K | $27.0M |
| Sep 2029 | $1.2M | $600K | $633K | $26.7M |
| Aug 2029 | $1.2M | $708K | $538K | $26.1M |
| Jul 2029 | $1.3M | $598K | $733K | $25.6M |
| Jun 2029 | $1.3M | $599K | $672K | $24.8M |
| May 2029 | $1.3M | $607K | $728K | $24.2M |
| Apr 2029 | $1.3M | $673K | $647K | $23.4M |
| Mar 2029 | $1.3M | $636K | $662K | $22.7M |
| Feb 2029 | $1.4M | $920K | $449K | $22.1M |
| Jan 2029 | $1.5M | $685K | $795K | $21.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $14K |