| Droits TV | $572 |
| Bonus TV de Classement | $0 |
| Jour de match | $3K |
| Sponsoring | $3K |
| Merchandising | $175 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $32K |
| Salaires joueurs | $615K |
| Salaires staff | $17K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $11K |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $101K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $39K | $756K | $-717K | $-2.0M |
| Jan 2029 | $36K | $781K | $-745K | $-1.3M |
| Dec 2028 | $32K | $1.2M | $-1.1M | $-546K |
| Nov 2028 | $31K | $723K | $-692K | $602K |
| Oct 2028 | $53K | $866K | $-813K | $1.3M |
| Sep 2028 | $31K | $748K | $-717K | $2.1M |
| Aug 2028 | $49K | $695K | $-646K | $2.8M |
| Jul 2028 | $7K | $660K | $-653K | $3.5M |
| Jun 2028 | $27K | $521K | $-494K | $4.1M |
| May 2028 | $7K | $832K | $-825K | $4.6M |
| Apr 2028 | $18K | $574K | $-556K | $5.4M |
| Mar 2028 | $28K | $698K | $-671K | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $33K |