| Droits TV | $1.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $5K |
| Sponsoring | $1K |
| Merchandising | $81K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $750K |
| Salaires staff | $16K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $52K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $322K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $1.1M | $1.1M | $-42K | $-11.5M |
| Jul 2029 | $1.1M | $1.4M | $-346K | $-11.5M |
| Jun 2029 | $1.2M | $1.3M | $-144K | $-11.2M |
| May 2029 | $1.4M | $1.3M | $26K | $-11.0M |
| Apr 2029 | $1.6M | $1.5M | $43K | $-11.0M |
| Mar 2029 | $1.3M | $1.2M | $104K | $-11.1M |
| Feb 2029 | $1.2M | $4.2M | $-2.9M | $-11.2M |
| Jan 2029 | $1.2M | $1.4M | $-148K | $-8.3M |
| Dec 2028 | $1.4M | $1.4M | $10K | $-8.2M |
| Nov 2028 | $1.2M | $1.4M | $-141K | $-8.2M |
| Oct 2028 | $1.2M | $1.5M | $-289K | $-8.0M |
| Sep 2028 | $1.2M | $2.0M | $-711K | $-7.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $15K |