| Droits TV | $967K |
| Bonus TV de Classement | $144K |
| Jour de match | $46K |
| Sponsoring | $1K |
| Merchandising | $29K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $425K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $12K |
| Entretien installations | $283K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $1.2M | $726K | $461K | $22.3M |
| Nov 2029 | $1.2M | $689K | $542K | $21.8M |
| Oct 2029 | $1.1M | $745K | $357K | $21.3M |
| Sep 2029 | $1.1M | $682K | $416K | $20.9M |
| Aug 2029 | $1.1M | $636K | $458K | $20.5M |
| Jul 2029 | $1.1M | $725K | $393K | $20.1M |
| Jun 2029 | $1.1M | $679K | $387K | $19.7M |
| May 2029 | $1.1M | $780K | $348K | $19.3M |
| Apr 2029 | $1.2M | $702K | $481K | $18.9M |
| Mar 2029 | $1.3M | $688K | $602K | $18.5M |
| Feb 2029 | $1.3M | $970K | $317K | $17.8M |
| Jan 2029 | $1.6M | $832K | $728K | $17.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $17K |